{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Cover","Help","Settings","Summary","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","Direct_charges","PM","Expend Trends","Significant Spending","Prov_Cond_Grants","Bids - Summary","Bids......","Grants Admin","Budget Tracking","Function shifts","NMOS","Performance Indicators","Reprioritisation","Personnel","Receipts","Analysis","InfraS Summary","InfraS 1.1","InfraS 1.2","ODA Summary","2015 ENE","Deviations","Dept specific info","Dept specific info-Own Format","Training","PPP Projects","Outputs","Checks","Metadata"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":4,"defined_names":1164,"comments":19,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":4930,"n_cols":196,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(BS3:BS50)","v":6},{"$f":"COUNTA(BT3:BT50)","v":9},7,8,5,6,6,3,5,5,8,8,{"$f":"COUNTA(CE3:CE50)","v":8},{"$f":"COUNTA(CF3:CF50)","v":4},null,{"$f":"16-COUNTBLANK(CI3:CI22)","v":3},null,null,null,null,null,null,null,null,"Once-off adjustments to base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflator",5.6000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP Category","Econ Class for ODA","Year","CurCap","EconClass","Outcomes - fixed","InfraList1","InfraList2","InfraList3","InfraList4","ODAList1","ListedProgs",null,{"$f":"MAX(BL3:BL18)","v":8},"ProgList",null,"InfraS dropdown list",null,"DoR Cat",null,"Outputs-1","Outputs-2","Outputs-3","Outputs-4","Outputs-5","Outputs-6","Outputs-7","Outputs-8","Outputs-9","Outputs-10","Outputs-11","Outputs-12","Outputs-13","Outputs-14",null,null,"Array Range to lock",null,null,null,null,null,null,null,"Department","Programme","Subprogramme","Econ1","Econ5","Empty1","2019/20 amount above 5.6% growth","Empty2","Trans_Indi","Sprog_Indi","Econc_Indi",null,null,null,null,null,"Department","Programme","Salary Level","2015/16 - Number of posts on approved establishment as at 30 June 2015","2015/16 - Number of posts on funded establishment as at 30 June 2015","2015/16 - Number of posts additional to the establishment as at 30 June 2015","2014/15 - Number of posts filled","2014/15 - Expenditure on posts filled","2015/16 - Number of all posts to be filled","2015/16 - Expenditure on all posts to be filled","2016/17 - Number of all posts to be filled","2016/17 - Expenditure on all posts to be filled","2017/18 - Number of all posts to be filled","2017/18 - Expenditure on all posts to be filled","2018/19 - Number of all posts to be filled","2018/19 - Expenditure on all posts to be filled","Combo_DeptProg","DeptCode","ProgCode","DeptProg_Combo_Code",null,null,null,"Budgets - ENE 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheet Names","Lock","Hide","Index"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not related to SIPs","Compensation of employees","2014/15","Current","Provincial Revenue Funds","OUTCOME 1: QUALITY OF BASIC EDUCATION","Programme","New infrastructure assets","Site identification","Mega","Long term technical assistance",{"$f":"IF(Summary!F31=0,Direct_charges!$G$8,Summary!F31)","v":"Administration"},1,{"$f":"IF(BM3<>\"\",BK3,0)","v":1},{"$f":"IF(BK3>PListed,\"\",Cover!BJ3)","v":"Administration"},1,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN3,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN3,$BL$3:$BL$18,0)))","v":"Administration"},null,"National",null,"Improved quality of teaching and learning through development, supply and effective utilisation of teachers","Average male and female life expectancy at birth increased to 70 years","Reduced levels of contact crime","Productive investment is effectively crowded in through the infrastructure build programme ","Establish a credible institutional mechanism for skills planning","Regulation, funding and investment improved ","Improved land administration and spatial planning for integrated development in rural areas"," Adequate housing and improved quality living environments","Members of society have sustainable and reliable access to basic services.","Ecosystems are sustained and natural resources are used efficiently","SA’s national priorities advanced in bilateral engagements","A stable political-administrative interface","Current social welfare system reformed to deliver better results for vulnerable groups ","Fostering Constitutional values  ",null,1,"V185:W274,V276:W289",null,null,null,null,null,null,null,"National Treasury","Direct charge against the National Revenue Fund","Provincial Equitable Share",null,null,0,7093944.2160000205,0,{"$f":"+CQ3&CR3&CS3&CT3&CU3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},{"$f":"+CQ3&CR3&CS3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},{"$f":"+CQ3&CR3&CS3&CU3","v":"National TreasuryDirect charge against the National Revenue FundProvincial Equitable Share"},null,null,null,null,null,"The Presidency","Administration",1,0,40,40,32,2302,40,2335,40,2396,40,2559,40,2707,{"$f":"Cover!$DG3&\"|\"&Cover!$DH3","v":"The Presidency|Administration"},{"$f":"INDEX(($FC$4:$FC$4930),MATCH(Cover!$DG3,$EF$4:$EF$4930,0))","v":"001"},{"$f":"INDEX(($FD$4:$FD$4930),MATCH(Cover!$DH3,$EH$4:$EH$4930,0))","v":"001"},{"$f":"Cover!$DX3&Cover!$DY3","v":"001001"},null,null,null,"Lookup_Lvl_No","Vote No.","Department","Programme No.","Programme","Subprogramme No.","Subprogramme","Econ2","Econ3","Econ4","2013_14","2014_15","2015_16_MA","2015_16_AA","2015_16_RE","2016_17","2017_18","2018_19","2015_16_Pre-Audited","2017_18 NR","2018_19 NR","2017_18 IB","2018_19 IB","2019_20 IB","Combo_DeptProg","DeptCode","ProgCode","SProgCode","ItemCode","DeptProg_Combo_Code","DeptEcon_Combo_Code","Econ3/4 ID","DPSP_Econ_Combo","Econ_Id","DeptProgEcon_Combo_Code",null,null,null,null,null,null,"Lookup_Lvl_No","Vote No.","Department","Programme No.","Programme","Subprogramme No.","Subprogramme","Econ2","Econ3","Econ4",null,null,null,null,null,null,null,null,"Settings",1,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst","Goods and services","2015/16","Capital","Provincial agencies and funds","OUTCOME 2: A LONG AND HEALTHY LIFE FOR ALL SOUTH AFRICANS","Project ","Upgrading and additions","Pre-feasibility","Large","Short term technical assistance",{"$f":"IF(OR(BJ3=\"Direct_charges\",BJ3=\"\"),\"\",IF(Summary!F32=0,\"Direct_charges\",Summary!F32))","v":"Economic Statistics"},2,{"$f":"IF(BM4<>\"\",MAX(BL$3:BL3)+1,0)","v":2},{"$f":"IF(BK4>PListed,\"\",Cover!BJ4)","v":"Economic Statistics"},2,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN4,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN4,$BL$3:$BL$18,0)))","v":"Economic Statistics"},null,"Provincial equitable share",{"$f":"PM!F123","v":"Provincial Revenue Funds"},"Improve the quality of teaching and learning through provision of Infrastructure and learning materials ","Tuberculosis (TB) prevention and cure progressively improved","An efficient and effective criminal Justice system","The productive sectors account for a growing share of production and employment, exports are diversified, African regional development is accelerated, the carbon intensity of growth is reduced, knowledge and technology support increasingly inclusive and dynamic growth, and the organs of the state improve their alignment in support of employment-creating growth","Increase access to programmes leading to intermediate and high level learning","Reliable generation, transmission and distribution of energy ensured","Sustainable Land Reform (agrarian transformation)","A functionally equitable residential property market ","Intergovernmental and democratic governance arrangements for a functional system of cooperative governance strengthened. ","An effective climate change mitigation and adaptation response ","An economically integrated Southern Africa","A public service that is a career of choice","Improved monitoring, evaluation, accountability and quality assurance","Equal opportunities, inclusion and redress ",null,2,"AE185:AF274,AE276:AF289",null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development","Local government equitable share","Current","Municipal bank accounts",0,1234636.6800000072,0,{"$f":"+CQ4&CR4&CS4&CT4&CU4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable shareCurrentMunicipal bank accounts"},{"$f":"+CQ4&CR4&CS4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable share"},{"$f":"+CQ4&CR4&CS4&CU4","v":"Cooperative Governance And Traditional AffairsInstitutional DevelopmentLocal government equitable shareMunicipal bank accounts"},null,null,null,null,null,"The Presidency","Administration",2,51,51,0,49,6488,45,7235,45,7758,45,8148,50,9496,"The Presidency|Administration","001","001","001001",null,null,"111",1,1,"The Presidency",1,"Administration",1,"Management","Current payments","Compensation of employees","Compensation of employees",167267,182609,202851,201038,195038,223625,222704,227651,0,0,0,{"$f":"+ET4+EW4","v":222704},{"$f":"+EU4+EX4","v":227651},244952.47518869719,{"$f":"+EF4&\"|\"&EH4","v":"The Presidency|Administration"},{"$f":"REPT(\"0\",3-LEN(EE4))&EE4","v":"001"},{"$f":"REPT(\"0\",3-LEN(EG4))&EG4","v":"001"},{"$f":"REPT(\"0\",3-LEN(EI4))&EI4","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4))&ED4","v":"001"},{"$f":"+FC4&FD4","v":"001001"},{"$f":"+FC4&FF4","v":"001001"},{"$f":"+FF4*1","v":1},{"$f":"FG4&FE4&REPT(\"0\",3-LEN(FI4))&FI4","v":"001001001001"},null,{"$f":"LEFT(FJ4,6)&FF4","v":"001001001"},null,null,null,null,null,null,1,1,"The Presidency",1,"Administration",1,"Management","Current payments","Compensation of employees","Compensation of employees",null,null,null,null,null,null,null,null,"Summary",1,0,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor","Provinces and municipalities","2016/17",null,"Municipal bank accounts","OUTCOME 3: ALL PEOPLE IN SOUTH AFRICA ARE AND FEEL SAFE",null,"Rehabilitation and refurbishment","Feasibility","Small","Conferences / workshops",{"$f":"IF(OR(BJ4=\"Direct_charges\",BJ4=\"\"),\"\",IF(Summary!F33=0,\"Direct_charges\",Summary!F33))","v":"Population and Social Statistics"},3,{"$f":"IF(BM5<>\"\",MAX(BL$3:BL4)+1,0)","v":3},{"$f":"IF(BK5>PListed,\"\",Cover!BJ5)","v":"Population and Social Statistics"},3,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN5,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN5,$BL$3:$BL$18,0)))","v":"Population and Social Statistics"},null,"Provincial conditional grants (Direct)",{"$f":"PM!F123","v":"Provincial Revenue Funds"},"Regular annual national assessments to track improvements in the quality of teaching and learning (ANA)","Maternal, Infant and Child Mortality reduced","South Africa’s borders effectively defended, protected, secured and well-managed","The elimination of unnecessary regulatory burdens and lower price increases for key inputs and wage goods fosters investment and economic growth","Increase access to occupationally-directed programmes in needed areas and thereby expand the availability of intermediate level skills (with special focus on artisan skills)","Maintenance, strategic expansion, operational efficiency, capacity and competitiveness of our logistics and transport infrastructure ensured","Improved food security","Enhanced institutional capabilities for effective coordination of spatial investment decisions","Sound financial and administrative management.","An environmentally sustainable, low-carbon economy resulting from a well-managed just transition","Political cohesion within Southern Africa to ensure a peaceful, secure and stable Southern African region","Sufficient technical and specialist professional skills","Development of more sustainable model of funding social development","Using sport and recreation to promote social cohesion ",null,3,"AN185:AO274,AN276:AO289",null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management","Municipal Infrastructure Support Agency","Current","Departmental agencies and accounts",0,-55862.400000000023,0,"Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support AgencyCurrentDepartmental agencies and accounts","Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support Agency","Cooperative Governance And Traditional AffairsLocal Government Support and Intervention ManagementMunicipal Infrastructure Support AgencyDepartmental agencies and accounts",null,null,null,null,null,"The Presidency","Administration",3,9,9,0,14,1845,9,1607,9,1705,9,1798,9,1901,"The Presidency|Administration","001","001","001001",null,null,"111",2,1,"The Presidency",1,"Administration",1,"Management","Current payments","Goods and services","Goods and services",102299,100461,112217,110048,96048,100461,102843,107299,0,0,0,102843,107299,113307.74400000001,{"$f":"+EF5&\"|\"&EH5","v":"The Presidency|Administration"},{"$f":"REPT(\"0\",3-LEN(EE5))&EE5","v":"001"},{"$f":"REPT(\"0\",3-LEN(EG5))&EG5","v":"001"},{"$f":"REPT(\"0\",3-LEN(EI5))&EI5","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED5))&ED5","v":"002"},{"$f":"+FC5&FD5","v":"001001"},{"$f":"+FC5&FF5","v":"001002"},{"$f":"+FF5*1","v":2},{"$f":"FG5&FE5&REPT(\"0\",3-LEN(FI5))&FI5","v":"001001001002"},null,{"$f":"LEFT(FJ5,6)&FF5","v":"001001002"},null,null,null,null,null,null,2,1,"The Presidency",1,"Administration",2,"Support Service to President","Transfers and subsidies","Goods and services","Goods and services",null,null,null,null,null,null,null,null,1,1,0,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sip 3: South eastern note and corridor development","Departmental agencies and accounts","2017/18",null,"Municipal agencies and funds","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE GROWTH",null,"Maintenance and repair","Design",null,"Study tours",{"$f":"IF(OR(BJ5=\"Direct_charges\",BJ5=\"\"),\"\",IF(Summary!F34=0,\"Direct_charges\",Summary!F34))","v":"Methodology, Standards and Research"},4,{"$f":"IF(BM6<>\"\",MAX(BL$3:BL5)+1,0)","v":4},{"$f":"IF(BK6>PListed,\"\",Cover!BJ6)","v":"Methodology, Standards and Research"},4,"Methodology, Standards and Research",null,"Local government equitable share",{"$f":"PM!F126","v":"Municipal bank accounts"},"Improved Grade R and planning for extension of ECD","Prevalence of Non-Communicable Diseases reduced by 28%","Secure cyber space","Workers’ education and skills increasingly meet economic needs ","Increase access to high-level occupationally directed programmes in needed areas","Maintenance and supply availability of our bulk water resources infrastructure ensured","Smallholder producers' development and support (technical, financial, infrastructure) for agrarian transformation",null,"Promotion of social and economic development.","Enhanced governance systems and capacity","A Peaceful, secure and stable Africa","Efficient and effective management and operations systems","Increased human resource capacity in the social development sector","Promoting active citizenry and leadership",null,4,"V298:W310,AE298:AF310,AN298:AO310",null,null,null,null,null,null,null,"Social Development","Social Assistance","Old Age","Current","Social benefits",0,947054.04514487088,0,"Social DevelopmentSocial AssistanceOld AgeCurrentSocial benefits","Social DevelopmentSocial AssistanceOld Age","Social DevelopmentSocial AssistanceOld AgeSocial benefits",null,null,null,null,null,"The Presidency","Administration",4,84,90,6,85,18683,88,18324,88,19443,88,20503,90,22148,"The Presidency|Administration","001","001","001001",null,null,"111",3,1,"The Presidency",1,"Administration",1,"Management","Current payments","Interest and rent on land","Interest and rent on land",4,10,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","003","001001","001003",3,"001001001003",null,"001001003",null,null,null,null,null,null,3,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Payments for capital assets","Interest and rent on land","Interest and rent on land",null,null,null,null,null,null,null,null,2,1,0,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 4: Unlocking the economic opportunities in the Both West Province","Higher education institutions","2018/19",null,"Social security funds","OUTCOME 5: A SKILLED AND CAPABLE WORKFORCE TO SUPPORT AN INCLUSIVE GROWTH PATH",null,null,"Tender",null,"Training",{"$f":"IF(OR(BJ6=\"Direct_charges\",BJ6=\"\"),\"\",IF(Summary!F35=0,\"Direct_charges\",Summary!F35))","v":"Statistical Support and Informatics"},5,{"$f":"IF(BM7<>\"\",MAX(BL$3:BL6)+1,0)","v":5},{"$f":"IF(BK7>PListed,\"\",Cover!BJ7)","v":"Statistical Support and Informatics"},5,"Statistical Support and Informatics",null,"Local government conditional grants (Direct)",{"$f":"PM!F126","v":"Municipal bank accounts"},"A credible, outcomes-focused planning and accountability system (building the capacity of the state to intervene and support quality education)","Injury, accidents and violence reduced by 50% from 2010 levels","Ensure Domestic Stability","Macroeconomic conditions support employment-creating growth","Strengthen the governance, management and student support in post school education and training institutions","Expansion, modernisation, access and affordability of our Information and communications infrastructure ensured","Increased access to quality infrastructure and services, particularly in education, healthcare and public transport in rural areas",null,"Local public employment programmes expanded through the Community Work Programme.","Sustainable human communities  ","A sustainable developed and economically integrated Africa","Procurement systems that deliver value for money","Deepening social assistance and expanding access to social security",null,null,5,"V356:W365,V370:W371,V373:W410,V412:W413,V440:W441,V443:W449",null,null,null,null,null,null,null,"Social Development","Social Assistance","War Veterans","Current","Social benefits",0,21.967391676000943,0,"Social DevelopmentSocial AssistanceWar VeteransCurrentSocial benefits","Social DevelopmentSocial AssistanceWar Veterans","Social DevelopmentSocial AssistanceWar VeteransSocial benefits",null,null,null,null,null,"The Presidency","Administration",5,20,20,0,17,3320,19,4359,19,4625,19,4878,20,5417,"The Presidency|Administration","001","001","001001",null,null,"111",44,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Provinces and municipalities","Municipalities",9,9,0,2,2,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","044","001001","001044",44,"001001001044",null,"001001044",null,null,null,null,null,null,44,1,"The Presidency",1,"Administration",4,"Ministry","Payments for financial assets","Provinces and municipalities","Municipalities",null,null,null,null,null,null,null,null,3,1,0,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 5: Saldanha-Northern Cape Development Corridor","Foreign governments and international organisations","2019/20",null,"Departmental agencies (non-business entities)","OUTCOME 6: AN EFFICIENT, COMPETITIVE AND RESPONSIVE INFRASTRUCTURE NETWORK","InfraList5",null,"Construction",null,"Equipment",{"$f":"IF(OR(BJ7=\"Direct_charges\",BJ7=\"\"),\"\",IF(Summary!F36=0,\"Direct_charges\",Summary!F36))","v":"Statistical Collection and Outreach"},6,{"$f":"IF(BM8<>\"\",MAX(BL$3:BL7)+1,0)","v":6},{"$f":"IF(BK8>PListed,\"\",Cover!BJ8)","v":"Statistical Collection and Outreach"},6,"Statistical Collection and Outreach",null,"General Fuel Levy sharing with Metropolitan Municipalities",{"$f":"PM!F126","v":"Municipal bank accounts"},"Partnerships for a Strong Education System","Health Systems Reforms Completed","Identity of all persons in South Africa known and secured  ","Reduced workplace conflict and improved collaboration between government, organised business and organised labour",null,"Coordination, planning, integration and monitoring implementation of strategic integrated projects in the National Infrastructure Plan","Growth of sustainable rural enterprises and industries, characterised by strong rural-urban linkages, increased investment in agro-processing, trade development and access to local markets and financial services – resulting in rural job creation",null,null,null,"An equitable and just System of Global Governance","Strengthened accountability to citizens ","Early childhood development provision",null,null,6,"AE356:AF365,AE370:AF371,AE373:AF410,AE412:AF413,AE440:AF441,AE443:AF449",null,null,null,null,null,null,null,"Social Development","Social Assistance","Disability","Current","Social benefits",0,301131.94655911997,0,"Social DevelopmentSocial AssistanceDisabilityCurrentSocial benefits","Social DevelopmentSocial AssistanceDisability","Social DevelopmentSocial AssistanceDisabilitySocial benefits",null,null,null,null,null,"The Presidency","Administration",6,79,85,6,86,19337,83,22896,83,24293,83,25618,85,27673,"The Presidency|Administration","001","001","001001",null,null,"111",46,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,997,50,50,50,34,36,38,0,0,0,36,38,40.128,"The Presidency|Administration","001","001","001","046","001001","001046",46,"001001001046",null,"001001046",null,null,null,null,null,null,46,1,"The Presidency",2,"Executive Support",1,"Cabinet Services",null,"Departmental agencies and accounts","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,4,1,0,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 6: Integrated municipal infrastructure project","Public corporations and private enterprises","2020/21",null,"Higher education institutions","OUTCOME 7: COMPREHENSIVE RURAL DEVELOPMENT AND LAND REFORM","Provinces and municipalities","InfraList6","Hand over",null,"Other",{"$f":"IF(OR(BJ8=\"Direct_charges\",BJ8=\"\"),\"\",IF(Summary!F37=0,\"Direct_charges\",Summary!F37))","v":"Survey Operations"},7,{"$f":"IF(BM9<>\"\",MAX(BL$3:BL8)+1,0)","v":7},{"$f":"IF(BK9>PListed,\"\",Cover!BJ9)","v":"Survey Operations"},7,"Survey Operations",null,null,null,null,"Primary health care teams deployed to provide care to families and communities","Corruption in the public and private sectors reduced","Expanded economic opportunities for historically excluded and vulnerable groups",null,null,null,null,null,null,"Strong, mutually beneficial South-South cooperation","Improved inter-departmental coordination and institutionalisation of long-term planning","Improve household food and nutrition security",null,null,7,"AN356:AO365,AN370:AO371,AN373:AO410,AN412:AO413,AN440:AO441,AN443:AO449",null,null,null,null,null,null,null,"Social Development","Social Assistance","Foster Care","Current","Social benefits",0,80604.483653519303,0,"Social DevelopmentSocial AssistanceFoster CareCurrentSocial benefits","Social DevelopmentSocial AssistanceFoster Care","Social DevelopmentSocial AssistanceFoster CareSocial benefits",null,null,null,null,null,"The Presidency","Administration",7,72,77,5,77,21458,70,22702,71,24436,71,25769,77,29439,"The Presidency|Administration","001","001","001001",null,null,"111",53,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Households","Other transfers to households",2,1808,0,132,132,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","053","001001","001053",53,"001001001053",null,"001001053",null,null,null,null,null,null,53,1,"The Presidency",16,"Direct charge against the National Revenue Fund",1,"Salary of the President",null,"Households","Other transfers to households",null,null,null,null,null,null,null,null,5,1,0,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 7: Integrated urban space and public transport programme","Non-profit institutions",null,null,"Foreign governments and international organisations","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE","Departmental agencies and accounts","Residential buildings","Handed over",null,null,{"$f":"IF(OR(BJ9=\"Direct_charges\",BJ9=\"\"),\"\",IF(Summary!F38=0,\"Direct_charges\",Summary!F38))","v":"Direct_charges"},8,{"$f":"IF(BM10<>\"\",MAX(BL$3:BL9)+1,0)","v":0},{"$f":"IF(BK10>PListed,\"\",Cover!BJ10)","v":""},8,"Multiple programmes",null,null,null,null,"Universal health coverage achieved",null,"Public employment schemes provide short-term relief for the unemployed and build community solidarity and agency",null,null,null,null,null,null,"Beneficial relations with strategic formations of the North","Improved mechanisms to prevent corruption in the public service (refer to the chapter on Outcome 3 for further elements of fighting corruption effectively)","Strengthening of community development interventions to strengthen coordination, integration, planning, monitoring and evaluation of services",null,null,8,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Care Dependency","Current","Social benefits",0,43036.446724297013,0,"Social DevelopmentSocial AssistanceCare DependencyCurrentSocial benefits","Social DevelopmentSocial AssistanceCare Dependency","Social DevelopmentSocial AssistanceCare DependencySocial benefits",null,null,null,null,null,"The Presidency","Administration",8,53,53,0,50,16902,49,18749,49,19893,50,21388,52,23546,"The Presidency|Administration","001","001","001001",null,null,"111",52,1,"The Presidency",1,"Administration",1,"Management","Transfers and subsidies","Households","Social benefits",317,556,0,420,420,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","052","001001","001052",52,"001001001052",null,"001001052",null,null,null,null,null,null,52,1,"The Presidency",16,"Direct charge against the National Revenue Fund",2,"Salary of the Deputy President",null,"Machinery and equipment","Social benefits",null,null,null,null,null,null,null,null,6,1,0,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 8: Green energy in support of the South African economy","Households",null,null,"Subsidies on products and production (pc)","OUTCOME 9: RESPONSIVE, ACCOUNTABLE, EFFECTIVE AND EFFICIENT LOCAL GOVERNMENT","Higher education institutions","Non-residential buildings","On hold",null,null,{"$f":"IF(OR(BJ10=\"Direct_charges\",BJ10=\"\"),\"\",IF(Summary!F39=0,\"Direct_charges\",Summary!F39))","v":""},9,{"$f":"IF(BM11<>\"\",MAX(BL$3:BL10)+1,0)","v":0},{"$f":"IF(BK11>PListed,\"\",Cover!BJ11)","v":""},9,"",null,null,null,null,"Posts filled with skilled, committed and competent individuals",null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Child Support","Current","Social benefits",0,815339.48997778445,0,"Social DevelopmentSocial AssistanceChild SupportCurrentSocial benefits","Social DevelopmentSocial AssistanceChild Support","Social DevelopmentSocial AssistanceChild SupportSocial benefits",null,null,null,null,null,"The Presidency","Administration",9,43,49,6,43,18415,48,22309,48,23671,48,24962,49,26893,"The Presidency|Administration","001","001","001001",null,null,"111",57,1,"The Presidency",1,"Administration",1,"Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9946,10561,9200,11907,11907,10000,10442,11138,0,0,0,10442,11138,11761.728000000001,"The Presidency|Administration","001","001","001","057","001001","001057",57,"001001001057",null,"001001057",null,null,null,null,null,null,57,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker",null,"Software and other intangible assets","Other machinery and equipment",null,null,null,null,null,null,null,null,7,1,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA13","v":"Data file MTEC 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 9: Electricity generations to support socio-economic development","Buildings and other fixed structures","Donation",null,"Other transfers to public corporations","OUTCOME 10: PROTECT AND ENHANCE OUR ENVIRONMENTAL ASSETS AND NATURAL RESOURCES","Foreign governments and international organisations","Investment property","Complete",null,null,{"$f":"IF(OR(BJ11=\"Direct_charges\",BJ11=\"\"),\"\",IF(Summary!F40=0,\"Direct_charges\",Summary!F40))","v":""},10,{"$f":"IF(BM12<>\"\",MAX(BL$3:BL11)+1,0)","v":0},{"$f":"IF(BK12>PListed,\"\",Cover!BJ12)","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Grant-in-Aid","Current","Social benefits",0,8941.2899644455174,0,"Social DevelopmentSocial AssistanceGrant-in-AidCurrentSocial benefits","Social DevelopmentSocial AssistanceGrant-in-Aid","Social DevelopmentSocial AssistanceGrant-in-AidSocial benefits",null,null,null,null,null,"The Presidency","Administration",10,16,18,2,20,10371,18,10063,18,10677,18,11260,18,11903,"The Presidency|Administration","001","001","001001",null,null,"111",56,1,"The Presidency",1,"Administration",1,"Management","Payments for capital assets","Machinery and equipment","Transport equipment",793,869,1165,1125,1125,1120,1185,1254,0,0,0,1185,1254,1324.2240000000002,"The Presidency|Administration","001","001","001","056","001001","001056",56,"001001001056",null,"001001056",null,null,null,null,null,null,56,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ",null,"Payments for financial assets","Transport equipment",null,null,null,null,null,null,null,null,8,1,0,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data file MTEC 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 10: Electricity transmission and distribution for all","Machinery and equipment","Foreign",null,"Subsidies on products and production (pe)","OUTCOME 11: CREATE A BETTER SOUTH AFRICA, A BETTER AFRICA AND A BETTER WORLD","Public corporations and private enterprises","Heritage assets","On-going",null,null,{"$f":"IF(OR(BJ12=\"Direct_charges\",BJ12=\"\"),\"\",IF(Summary!F41=0,\"Direct_charges\",Summary!F41))","v":""},11,{"$f":"IF(BM13<>\"\",MAX(BL$3:BL12)+1,0)","v":0},{"$f":"IF(BK13>PListed,\"\",Cover!BJ13)","v":""},11,{"$f":"IF(ISERROR(INDEX(($BM$3:$BM$18),MATCH(BN13,$BL$3:$BL$18,0))),\"\",INDEX(($BM$3:$BM$18),MATCH(BN13,$BL$3:$BL$18,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,"Social Development","Social Assistance","Social Relief of Distress","Current","Social benefits",0,6685.1465842972975,0,"Social DevelopmentSocial AssistanceSocial Relief of DistressCurrentSocial benefits","Social DevelopmentSocial AssistanceSocial Relief of Distress","Social DevelopmentSocial AssistanceSocial Relief of DistressSocial benefits",null,null,null,null,null,"The Presidency","Administration",11,60,62,2,57,38212,57,38898,56,40618,58,44211,62,49651,"The Presidency|Administration","001","001","001001",null,null,"111",62,1,"The Presidency",1,"Administration",1,"Management","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",810,0,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","062","001001","001062",62,"001001001062",null,"001001062",null,null,null,null,null,null,62,2,"Parliament",2,"Administration ",1," Secretary's Office ",null,"Non-profit institutions","Software and other intangible assets",null,null,null,null,null,null,null,null,9,1,0,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 11: Agri-logistics and rural infrastructure","Heritage assets","Local",null,"Other transfers to private enterprises","OUTCOME 12: AN EFFICIENT, EFFECTIVE AND DEVELOPMENT ORIENTED PUBLIC SERVICE ","Non-profit institutions","Other fixed structures",null,null,null,{"$f":"IF(OR(BJ13=\"Direct_charges\",BJ13=\"\"),\"\",IF(Summary!F42=0,\"Direct_charges\",Summary!F42))","v":""},12,{"$f":"IF(BM14<>\"\",MAX(BL$3:BL13)+1,0)","v":0},{"$f":"IF(BK14>PListed,\"\",Cover!BJ14)","v":""},12,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",12,41,41,0,34,21233,39,32732,39,34729,40,37398,41,40354,"The Presidency|Administration","001","001","001001",null,null,"111",63,1,"The Presidency",1,"Administration",1,"Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",93,4577,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","001","063","001001","001063",63,"001001001063",null,"001001063",null,null,null,null,null,null,63,2,"Parliament",2,"Administration ",2,"Finance Management Office",null,"Public corporations and private enterprises","Payments for financial assets",null,null,null,null,null,null,null,null,10,1,0,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 12: Revitalisation of public hospitals and other health facilities","Specialised military assets",null,null,"Non-profit institutions","OUTCOME 13: AN INCLUSIVE AND RESPONSIVE SOCIAL PROTECTION SYSTEM","Households",null,null,null,null,{"$f":"IF(OR(BJ14=\"Direct_charges\",BJ14=\"\"),\"\",IF(Summary!F43=0,\"Direct_charges\",Summary!F43))","v":""},13,{"$f":"IF(BM15<>\"\",MAX(BL$3:BL14)+1,0)","v":0},{"$f":"IF(BK15>PListed,\"\",Cover!BJ15)","v":""},13,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",13,37,38,1,34,33037,35,34920,37,39240,38,42425,38,44849,"The Presidency|Administration","001","001","001001",null,null,"112",1,1,"The Presidency",1,"Administration",2,"Support Service to President","Current payments","Compensation of employees","Compensation of employees",37472,39298,45630,42362,42362,43875,39288,41588,0,0,0,39288,41588,44748.687851788658,"The Presidency|Administration","001","001","002","001","001001","001001",1,"001001002001",null,"001001001",null,null,null,null,null,null,51,2,"Parliament",2,"Administration ",3,"Internal Audit",null,"Foreign governments and international organisations","Non-profit institutions",null,null,null,null,null,null,null,null,11,1,0,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 13:  National school build programme","Biological assets",null,null,"Social benefits","OUTCOME 14: NATION BUILDING AND SOCIAL COHESION",null,null,null,null,null,{"$f":"IF(OR(BJ15=\"Direct_charges\",BJ15=\"\"),\"\",IF(Summary!F44=0,\"Direct_charges\",Summary!F44))","v":""},14,{"$f":"IF(BM16<>\"\",MAX(BL$3:BL15)+1,0)","v":0},{"$f":"IF(BK16>PListed,\"\",Cover!BJ16)","v":""},14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",14,17,19,2,21,18999,18,21581,19,24094,19,25408,19,26860,"The Presidency|Administration","001","001","001001",null,null,"112",2,1,"The Presidency",1,"Administration",2,"Support Service to President","Current payments","Goods and services","Goods and services",17982,19965,21421,21421,21421,21340,22316,23723,0,0,0,22316,23723,25051.488000000001,"The Presidency|Administration","001","001","002","002","001001","001002",2,"001001002002",null,"001001002",null,null,null,null,null,null,49,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ",null,"Heritage assets","Public corporations",null,null,null,null,null,null,null,null,12,1,0,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 14: Higher education infrastructure","Land and sub-soil assets",null,null,"Other transfers to households","Departmental mandate",null,null,null,null,null,{"$f":"IF(OR(BJ16=\"Direct_charges\",BJ16=\"\"),\"\",IF(Summary!F45=0,\"Direct_charges\",Summary!F45))","v":""},15,{"$f":"IF(BM17<>\"\",MAX(BL$3:BL16)+1,0)","v":0},{"$f":"IF(BK17>PListed,\"\",Cover!BJ17)","v":""},15,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",15,5,8,3,5,8463,5,7101,8,12221,8,12887,8,13623,"The Presidency|Administration","001","001","001001",null,null,"112",53,1,"The Presidency",1,"Administration",2,"Support Service to President","Transfers and subsidies","Households","Other transfers to households",0,153,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","053","001001","001053",53,"001001002053",null,"001001053",null,null,null,null,null,null,48,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ",null,"Buildings and other fixed structures","Foreign governments and international organisations",null,null,null,null,null,null,null,null,13,1,0,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 15: Expanding access to communication technology","Software and other intangible assets","Currency",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM18<>\"\",MAX(BL$3:BL17)+1,0)","v":8},"Multiple programmes",16,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Administration",16,2,7,5,7,11830,7,13142,7,13944,7,14704,7,15544,"The Presidency|Administration","001","001","001001",null,null,"112",52,1,"The Presidency",1,"Administration",2,"Support Service to President","Transfers and subsidies","Households","Social benefits",65,35,0,266,266,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","052","001001","001052",52,"001001002052",null,"001001052",null,null,null,null,null,null,58,2,"Parliament",3,"Core Business",2,"National Assembly ",null,"Land and sub-soil assets","Heritage assets",null,null,null,null,null,null,null,null,14,1,0,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 16: SKA and Meerkat",null,"In Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",6,8,8,0,8,1497,8,2562,8,2870,8,3009,8,3200,"The Presidency|Executive Support","001","002","001002",null,null,"112",57,1,"The Presidency",1,"Administration",2,"Support Service to President","Payments for capital assets","Machinery and equipment","Other machinery and equipment",940,812,243,243,243,825,859,908,0,0,0,859,908,958.84800000000007,"The Presidency|Administration","001","001","002","057","001001","001057",57,"001001002057",null,"001001057",null,null,null,null,null,null,43,2,"Parliament",3,"Core Business",3,"National Council of Provinces",null,"Higher education institutions","Provinces",null,null,null,null,null,null,null,null,15,1,0,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 17: Regional integration for African Cooperation and development",null,"In Kind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",7,3,3,0,2,755,3,1172,3,1314,3,1377,3,1464,"The Presidency|Executive Support","001","002","001002",null,null,"112",62,1,"The Presidency",1,"Administration",2,"Support Service to President","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,0,63,63,63,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","062","001001","001062",62,"001001002062",null,"001001062",null,null,null,null,null,null,55,2,"Parliament",3,"Core Business",4,"Core Business Support ",null,"Biological assets","Other fixed structures",null,null,null,null,null,null,null,null,"Direct_charges",1,0,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIP 18. Water and sanitation master plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",9,2,2,0,2,554,2,850,2,952,2,998,2,1062,"The Presidency|Executive Support","001","002","001002",null,null,"112",63,1,"The Presidency",1,"Administration",2,"Support Service to President","Payments for financial assets","Payments for financial assets","Payments for financial assets",26,160,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","002","063","001001","001063",63,"001001002063",null,"001001063",null,null,null,null,null,null,54,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services",null,"Specialised military assets","Buildings",null,null,null,null,null,null,null,null,"PM",0,1,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"+MATCH(AC22,$AB$25:$AB$71,0)","v":39},12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",11,1,1,0,1,569,1,742,1,832,1,872,1,927,"The Presidency|Executive Support","001","002","001002",null,null,"113",1,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Current payments","Compensation of employees","Compensation of employees",25146,28988,37761,35553,35553,36243,36137,38250,0,0,0,36137,38250,41156.999863684621,"The Presidency|Administration","001","001","003","001","001001","001001",1,"001001003001",null,"001001001",null,null,null,null,null,null,61,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ",null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,"Expend Trends",1,0,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI23=\"\",1,2)","v":2},39,{"$f":"INDEX((AB$25:AB$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":12},{"$f":"INDEX((AC$25:AC$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Statistics South Africa"},0,{"$f":"INDEX((AE$25:AE$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":0},{"$f":"INDEX((AF$25:AF$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"Japie Jacobs"},"(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315-5796",{"$f":"INDEX((AK$25:AK$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":"thapelo.mokwana@treasury.gov.za"},0,0,0,"datafileNAT@treasury.gov.za",{"$f":"INDEX((AP$25:AP$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":2248769},2309125,{"$f":"INDEX((AR$25:AR$71),MATCH($AA$23,$AA$25:$AA$71,1))","v":2465022},null,"Revised Baseline",null,{"$f":"IFERROR(INDEX((AV$25:AV$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":2248769},{"$f":"IFERROR(INDEX((AW$25:AW$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":2309125},{"$f":"IFERROR(INDEX((AX$25:AX$71),MATCH($AB$23,$AT$25:$AT$71,0)),0)","v":2465022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",12,4,4,0,4,1983,4,3152,4,3532,4,3702,4,3938,"The Presidency|Executive Support","001","002","001002",null,null,"113",2,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Current payments","Goods and services","Goods and services",10266,9513,19801,18245,18245,15032,16069,16210,0,0,0,16069,16210,17117.760000000002,"The Presidency|Administration","001","001","003","002","001001","001002",2,"001001003002",null,"001001002",null,null,null,null,null,null,47,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ",null,null,"Higher education institutions",null,null,null,null,null,null,null,null,"Significant Spending",0,1,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Category","ID1","Contact Person","Tel","email","Contact Person","Tel","email","ID2","Contact Person","Tel","email",{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,"Vote No.","Dept",{"$f":"+AP24","v":"2018/19"},{"$f":"+AQ24","v":"2019/20"},"2020/21",null,null,null,null,"Payments for Financial Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",13,1,2,1,2,1833,2,2008,2,2250,2,2358,2,2508,"The Presidency|Executive Support","001","002","001002",null,null,"113",53,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Transfers and subsidies","Households","Other transfers to households",0,63,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","003","053","001001","001053",53,"001001003053",null,"001001053",null,null,null,null,null,null,50,2,"Parliament",4,"Support Services ",2,"Parliamentary Communication Services",null,null,"Private enterprises",null,null,null,null,null,null,null,null,"Prov_Cond_Grants",1,0,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,24,"Agriculture, Forestry and Fisheries",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Humbelani Ramuedzisi","(012) 315 5585","Humbelani.Ramuedzisi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",7139438,7576758,7850805,null,24,"Agriculture, Forestry and Fisheries",7199438,7636758,7850805,null,null,null,null,"Forex losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",14,3,4,1,4,4800,4,5280,4,5917,4,6201,4,6596,"The Presidency|Executive Support","001","002","001002",null,null,"113",52,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Transfers and subsidies","Households","Social benefits",86,102,0,6,6,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","003","052","001001","001052",52,"001001003052",null,"001001052",null,null,null,null,null,null,45,2,"Parliament",4,"Support Services ",3,"Human Resources Management",null,null,"Social security funds",null,null,null,null,null,null,null,null,"Bids - Summary",0,1,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,37,"Arts and Culture",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Siphamandla Khumalo","(012) 315 5759","Siphamandla.Khumalo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",4491651,4752325,5019159,null,37,"Arts and Culture",4491651,4752325,5019159,null,null,null,null,"Thefts and losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Executive Support",15,1,1,0,1,1321,1,1384,1,1551,1,1626,1,1730,"The Presidency|Executive Support","001","002","001002",null,null,"113",57,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Payments for capital assets","Machinery and equipment","Other machinery and equipment",576,400,224,780,780,796,842,855,0,0,0,842,855,902.88,"The Presidency|Administration","001","001","003","057","001001","001057",57,"001001003057",null,"001001057",null,null,null,null,null,null,60,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology",null,null,"Biological assets",null,null,null,null,null,null,null,null,"Bids......",0,1,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,14,"Basic Education",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Pindi Masiso","(012) 315 5722","Pindi.Masiso@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",24795329,26195958,27942107,null,14,"Basic Education",24795329,26195958,27942107,null,null,null,null,"Extension of loans for policy purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Direct charge against the National Revenue Fund","Salary of the President ",1,1,0,1,2622,1,3109,1,3274,1,3438,1,3637,"The Presidency|Direct charge against the National Revenue Fund","001","016","001016",null,null,"113",63,1,"The Presidency",1,"Administration",3,"Support Service to Deputy President","Payments for financial assets","Payments for financial assets","Payments for financial assets",5,100,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","003","063","001001","001063",63,"001001003063",null,"001001063",null,null,null,null,null,null,59,2,"Parliament",4,"Support Services ",5,"Institutional Support Services",null,null,"Specialised military assets",null,null,null,null,null,null,null,null,"Grants Admin",1,0,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,47,"Centre for Public Service Innovation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",36030,38437,40969,null,47,"Centre for Public Service Innovation",36030,38437,40969,null,null,null,null,"Purchase of equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array Range to print",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"The Presidency","Direct charge against the National Revenue Fund","Salary of the Deputy President",1,1,0,1,2208,1,2617,1,2761,1,2935,1,3105,"The Presidency|Direct charge against the National Revenue Fund","001","016","001016",null,null,"114",1,1,"The Presidency",1,"Administration",4,"Ministry","Current payments","Compensation of employees","Compensation of employees",0,0,16128,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","004","001","001001","001001",1,"001001004001",null,"001001001",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",1,"Members Support Services",null,null,null,null,null,null,null,null,null,null,null,"Budget Tracking",1,0,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,41,"Civilian Secretariat",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","velisubuhle.buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",134584,144071,154092,null,41,"Civilian Secretariat",134584,144071,154092,null,null,null,null,"Debt take overs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"F26:J143,L26:L143,R26:R143,AB26:AB143,AK26:AK143,AT26:AT143",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Direct charge against the National Revenue Fund","Members of Parliament ",0,0,0,0,479803,0,503132,0,529798,0,556288,0,588553,"Parliament|Direct charge against the National Revenue Fund","002","016","002016",null,null,"114",2,1,"The Presidency",1,"Administration",4,"Ministry","Current payments","Goods and services","Goods and services",0,0,16695,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","004","002","001001","001002",2,"001001004002",null,"001001002",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",2,"Political Party Support ",null,null,null,null,null,null,null,null,null,null,null,"Function shifts",1,0,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,3,"Communications",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1520650,1612340,1702770,null,3,"Communications",1544988,1637895,1729603,null,null,null,null,"Losses on GFECRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",8,0,0,0,2,324,1,157,1,166,1,174,1,183,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"114",57,1,"The Presidency",1,"Administration",4,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,491,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Administration","001","001","004","057","001001","001057",57,"001001004057",null,"001001057",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",3,"Constituency Support ",null,null,null,null,null,null,null,null,null,null,null,"NMOS",0,1,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,4,"Cooperative Governance and Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",85113770,91060369,98675816,null,4,"Cooperative Governance And Traditional Affairs",85173770,92625869,100645816,null,null,null,null,"Premiums on loan transactions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",9,1,1,0,2,356,1,159,1,167,1,175,1,185,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",1,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Current payments","Compensation of employees","Compensation of employees",13340,13312,18272,17150,17150,19218,17423,18432,0,0,0,17423,18432,19832.831934312024,"The Presidency|Executive Support","001","002","001","001","001002","001001",1,"001002001001",null,"001002001",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",4,"Party Leadership Support",null,null,null,null,null,null,null,null,null,null,null,"Performance Indicators",1,0,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,18,"Correctional Services",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 315 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",24453616,26155812,27961056,null,18,"Correctional Services",24436700,26135000,27935038,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",10,6,6,0,25,6923,18,3196,18,3375,18,3543,18,3745,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",2,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Current payments","Goods and services","Goods and services",3513,4288,7002,13988,6402,25970,29001,31511,0,0,0,29001,31511,33275.616000000002,"The Presidency|Executive Support","001","002","001","002","001002","001002",2,"001002001002",null,"001002002",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities",null,null,null,null,null,null,null,null,null,null,null,"Reprioritisation",0,1,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,19,"Defence and Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","mashudu.bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",50610314,53966436,57518136,null,19,"Defence And Military Veterans",50610314,54034153,57518136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",11,23,23,0,17,7487,12,3590,12,3791,12,3981,12,4208,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",53,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Transfers and subsidies","Households","Other transfers to households",0,230,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Executive Support","001","002","001","053","001002","001053",53,"001002001053",null,"001002053",null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services ",6,"National Council of Provinces Member's Facilities",null,null,null,null,null,null,null,null,null,null,null,"Personnel",1,0,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,25,"Economic Development",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","Rudzani.Sikhwari@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",844726,904273,955965,null,25,"Economic Development",844726,904273,955965,"Funding Pressures","Type of request","Compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",12,23,23,0,26,12332,20,8112,20,8563,20,8991,20,9503,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",52,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Transfers and subsidies","Households","Social benefits",31,13,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Executive Support","001","002","001","052","001002","001052",52,"001002001052",null,"001002052",null,null,null,null,null,null,null,2,"Parliament",16,"Direct charge against the National Revenue Fund",1,"Members Remuneration ",null,null,null,null,null,null,null,null,null,null,null,"Receipts",1,0,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,26,"Energy",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",8469943,9950774,10505211,null,26,"Energy",8469943,9950774,10505211,"Current payments - Compensation of employees","New project","Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",13,20,20,0,9,6882,21,11577,21,12226,21,12837,21,13569,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",57,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",522,1437,1116,1130,1130,1136,1128,1171,0,0,0,1128,1171,1236.576,"The Presidency|Executive Support","001","002","001","057","001002","001057",57,"001002001057",null,"001002057",null,null,null,null,null,null,null,3,"Communications",1,"Administration",1,"Ministry",null,null,null,null,null,null,null,null,null,null,null,"Analysis",1,0,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,27,"Environmental Affairs",null,null,"Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",7061226,7378025,7807036,null,27,"Environmental Affairs",7061226,7489025,7924141,"Current payments - Goods and services","Urgent cost pressure","Interest and rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Array Range to lock (Cond Grants sheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",14,34,34,0,8,6610,9,5375,9,5676,9,5959,9,6299,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"121",63,1,"The Presidency",2,"Executive Support",1,"Cabinet Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",4,17,0,0,0,0,0,0,0,0,0,0,0,0,"The Presidency|Executive Support","001","002","001","063","001002","001063",63,"001002001063",null,"001002063",null,null,null,null,null,null,null,3,"Communications",1,"Administration",2,"Departmental Management",null,null,null,null,null,null,null,null,null,null,null,"InfraS Summary",1,0,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,13,46,"Government Communication and Information System",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315-5906","Rhoda.Marais@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",431267,460456,491247,null,46,"Government Communication and Information System",431267,460456,491247,"Current payments - Interest and rent on land","Expansion of existing project","Provinces and municipalities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"V57:W66,AE57:AF66,AN57:AO66,V79:W88,AE79:AF88,AN79:AO88,V101:W110,AE101:AF110,AN101:AO110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",15,10,10,0,9,9208,16,10338,16,10916,16,11461,16,12114,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"1161",1,1,"The Presidency",16,"Direct charge against the National Revenue Fund",1,"Salary of the President","Current payments","Compensation of employees","Compensation of employees",2623,2622,3109,3109,3109,3274,3438,3637,0,0,0,3438,3637,3913.4119870384566,"The Presidency|Direct charge against the National Revenue Fund","001","016","001","001","001016","001001",1,"001016001001",null,"001016001",null,null,null,null,null,null,null,3,"Communications",1,"Administration",3,"Internal Audit",null,null,null,null,null,null,null,null,null,null,null,"InfraS 1.1",1,0,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,14,16,"Health",null,null,"Aparna Kollipara","(012) 315 5386","Aparna.Kollipara@treasury.gov.za","Refiloe Thokoa","(012) 395 6559","Refiloe.Thokoa@treasury.gov.za ",null,null,null,"datafileNAT@treasury.gov.za",46666972,50384947,54519473,null,16,"Health",46666972,50384947,54519473,"Current Transfers and subsidies - Provinces and municipalities",null,"Departmental agencies and accounts",null,"Transfer Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"V123:W132,AE123:AF132,AN123:AO132,V145:W154,AE145:AF154,AN145:AO154,V167:W176,AE167:AF176,AN167:AO176",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ",16,27,27,0,1,1635,1,1611,1,1730,1,1819,1,1969,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"1162",1,1,"The Presidency",16,"Direct charge against the National Revenue Fund",2,"Salary of the Deputy President","Current payments","Compensation of employees","Compensation of employees",0,2208,2617,2617,2617,2761,2935,3105,0,0,0,2935,3105,3340.9799889343985,"The Presidency|Direct charge against the National Revenue Fund","001","016","002","001","001016","001001",1,"001016002001",null,"001016001",null,null,null,null,null,null,null,3,"Communications",1,"Administration",4,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,"InfraS 1.2",1,0,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,15,15,"Higher Education and Training",null,null,"Nokwazi Makanya","(012) 406 9057","Nokwazi.Makanya@treasury.gov.za","Walter Munyai","(012) 315 5636","Walter.Munyai@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",78639954,83774977,89843799,null,15,"Higher Education and Training",77601133,87620326,94414155,"Current Transfers and subsidies - Departmental agencies and accounts",null,"Higher education institutions",null,"Indirect Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"V189:W198,AE189:AF198,AN189:AO198,V211:W220,AE211:AF220,AN211:AO220,V233:W242,AE233:AF242,AN233:AO242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Strategic Leadership and Governance ","Other please specify",1,1,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Strategic Leadership and Governance ","002","001","002001",null,null,"211",1,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker","Current payments","Compensation of employees","Compensation of employees",24190,29287,27473,27473,27473,29011,27933,28474,0,0,0,27933,28474,30638.023898524338,"Parliament|Strategic Leadership and Governance ","002","001","001","001","002001","002001",1,"002001001001",null,"002001001",null,null,null,null,null,null,null,3,"Communications",1,"Administration",5,"Financial Management",null,null,null,null,null,null,null,null,null,null,null,"ODA Summary",1,0,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,16,5,"Home Affairs",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",7816025,7647117,8138883,null,5,"Home Affairs",7996025,8394117,8840883,"Current Transfers and subsidies - Higher education institutions",null,"Foreign governments and international organisations",null,"Budgetary allocation to entities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"V255:W264,AE255:AF264,AN255:AO264,V277:W286,AE277:AF286,AN277:AO286,V299:W308,AE299:AF308,AN299:AO308",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",8,2,2,0,3,857,1,246,1,307,1,333,1,361,"Parliament|Administration ","002","002","002002",null,null,"211",2,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker","Current payments","Goods and services","Goods and services",7378,5816,17780,17780,17780,11169,11677,12342,0,0,0,11677,12342,13033.152,"Parliament|Strategic Leadership and Governance ","002","001","001","002","002001","002002",2,"002001001002",null,"002001002",null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy",null,null,null,null,null,null,null,null,null,null,null,"2015 ENE",0,1,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,38,"Human Settlements",null,null,"James Archer","(012) 395 6736","James.Archer@treasury.gov.za","Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",35414719,37447502,39783289,null,38,"Human Settlements",35414719,37447502,39783289,"Current Transfers and subsidies - Foreign governments and international organisations",null,"Public corporations and private enterprises",null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"V321:W330,AE321:AF330,AN321:AO330,V343:W352,AE343:AF352,AN343:AO352,V365:W374,AE365:AF374,AN365:AO374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",9,23,23,0,14,4356,17,5134,17,6822,17,7415,17,7045,"Parliament|Administration ","002","002","002002",null,null,"211",57,2,"Parliament",1,"Strategic Leadership and Governance ",1,"Office of the Speaker","Payments for capital assets","Machinery and equipment","Other machinery and equipment",28,415,263,263,263,278,292,309,0,0,0,292,309,326.30400000000003,"Parliament|Strategic Leadership and Governance ","002","001","001","057","002001","002057",57,"002001001057",null,"002001057",null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",3,"Media Policy",null,null,null,null,null,null,null,null,null,null,null,"Deviations",1,0,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,18,20,"Independent Police Investigative Directorate",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","velisubuhle.buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",266958,285824,305758,null,20,"Independent Police Investigative Directorate",316958,338624,361462,"Current Transfers and subsidies - Public corporations and private enterprises",null,"Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",10,44,44,0,36,15393,41,13799,41,16796,41,18240,41,19790,"Parliament|Administration ","002","002","002002",null,null,"212",1,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ","Current payments","Compensation of employees","Compensation of employees",18360,22470,16642,16642,16642,17599,16946,16851,0,0,0,16946,16851,18131.675939946395,"Parliament|Strategic Leadership and Governance ","002","001","002","001","002001","002001",1,"002001002001",null,"002001001",null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",4,"Technology and Engineering Services",null,null,null,null,null,null,null,null,null,null,null,"Dept specific info",1,0,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,6,"International Relations and Cooperation",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",6765659,6505525,6920817,null,6,"International Relations and Cooperation",6765659,6505525,6920817,"Current Transfers and subsidies - Non-profit institutions",null,"Households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",11,15,15,0,19,8656,8,3324,8,4985,8,5419,8,6854,"Parliament|Administration ","002","002","002002",null,null,"212",2,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ","Current payments","Goods and services","Goods and services",1341,5274,8218,8218,8218,14637,15304,16168,0,0,0,15304,16168,17073.407999999999,"Parliament|Strategic Leadership and Governance ","002","001","002","002","002001","002002",2,"002001002002",null,"002001002",null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development",null,null,null,null,null,null,null,null,null,null,null,"Dept specific info-Own Format",1,0,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,20,21,"Justice and Constitutional Development",null,null,"Werner Krause","(012) 315 5211","werner.krause@treasury.gov.za","Maggy Mokoka","(012) 315 5468","Maggy.Mokoka@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",19908353,21233941,22639981,null,21,"Justice and Constitutional Development",19872221,21196164,22598537,"Current Transfers and subsidies - Households",null,"Buildings and other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",12,17,17,0,19,13258,17,11162,17,13908,17,15118,17,16503,"Parliament|Administration ","002","002","002002",null,null,"212",57,2,"Parliament",1,"Strategic Leadership and Governance ",2,"Office of the Chairperson ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,239,101,101,101,107,112,118,0,0,0,112,118,124.608,"Parliament|Strategic Leadership and Governance ","002","001","002","057","002001","002057",57,"002001002057",null,"002001057",null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration",null,null,null,null,null,null,null,null,null,null,null,"Training",1,0,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,21,28,"Labour",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Kismore Mangondo","(012) 315-5773","Kismore.Mangondo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",3266459,3451500,3669537,null,28,"Labour",3316459,3455500,3672537,"Capital Transfers and subsidies - Provinces and municipalities",null,"Machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",13,23,23,0,8,7194,16,12920,16,15983,16,17389,16,18967,"Parliament|Administration ","002","002","002002",null,null,"221",1,2,"Parliament",2,"Administration ",1," Secretary's Office ","Current payments","Compensation of employees","Compensation of employees",11521,8868,9500,9500,9500,10236,10418,10673,0,0,0,10418,10673,11484.147961963554,"Parliament|Administration ","002","002","001","001","002002","002001",1,"002002001001",null,"002002001",null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",4,"Industry Research and Analysis",null,null,null,null,null,null,null,null,null,null,null,"PPP Projects",1,0,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,22,42,"Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","mashudu.bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",660092,699502,740606,null,42,"Military Veterans",660092,699502,740606,"Capital Transfers and subsidies - Departmental agencies and accounts",null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",14,8,8,0,7,6479,6,5021,6,6475,6,7038,6,7736,"Parliament|Administration ","002","002","002002",null,null,"221",2,2,"Parliament",2,"Administration ",1," Secretary's Office ","Current payments","Goods and services","Goods and services",4888,4397,11950,11950,11950,18481,19317,20241,0,0,0,19317,20241,21374.496000000003,"Parliament|Administration ","002","002","001","002","002002","002002",2,"002002001002",null,"002002002",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight",null,null,null,null,null,null,null,null,null,null,null,"Outputs",0,1,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,23,29,"Mineral Resources",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe","(012) 315 5558","Nico.Likhethe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1906669,1850012,1964630,null,29,"Mineral Resources",1906669,2038012,2162970,"Capital Transfers and subsidies - Higher education institutions",null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",15,9,9,0,4,4241,7,6757,7,8475,7,9154,7,9833,"Parliament|Administration ","002","002","002002",null,null,"221",57,2,"Parliament",2,"Administration ",1," Secretary's Office ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",64,0,350,350,350,436,458,481,0,0,0,458,481,507.93600000000004,"Parliament|Administration ","002","002","001","057","002002","002057",57,"002002001057",null,"002002057",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media",null,null,null,null,null,null,null,null,null,null,null,"Checks",1,0,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,24,44,"National School of Government",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",173291,183890,195172,null,44,"National School of Government",173291,183890,195172,"Capital Transfers and subsidies - Foreign governments and international organisations",null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Administration ",16,1,1,0,1,2482,1,2300,1,2785,1,3027,1,3184,"Parliament|Administration ","002","002","002002",null,null,"222",1,2,"Parliament",2,"Administration ",2,"Finance Management Office","Current payments","Compensation of employees","Compensation of employees",31332,32075,33939,33939,33939,36920,36774,37546,0,0,0,36774,37546,40399.495866193538,"Parliament|Administration ","002","002","002","001","002002","002001",1,"002002002001",null,"002002001",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",3,"Communication and Branding",null,null,null,null,null,null,null,null,null,null,null,"Metadata",0,1,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,7,"National Treasury",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",697037606,750604180,802219134,null,7,"National Treasury",699362726,756837915,817735566,"Capital Transfers and subsidies - Public corporations and private enterprises",null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",7,9,9,0,18,4967,5,1067,5,1099,5,1291,5,1389,"Parliament|Core Business","002","003","002003",null,null,"222",2,2,"Parliament",2,"Administration ",2,"Finance Management Office","Current payments","Goods and services","Goods and services",7408,10714,9576,9576,9576,7975,7983,8172,0,0,0,7983,8172,8629.6319999999996,"Parliament|Administration ","002","002","002","002","002002","002002",2,"002002002002",null,"002002002",null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions",null,null,null,null,null,null,null,null,null,null,null,null,0,0,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,26,22,"Office of the Chief Justice and Judicial Administration",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 315 6657","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2093064,2242458,2400418,null,22,"Office of the Chief Justice and Judicial Administration",2146112,2301047,2467880,"Capital Transfers and subsidies - Non-profit institutions",null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",8,31,31,0,46,15234,17,4386,17,4518,17,5308,17,5711,"Parliament|Core Business","002","003","002003",null,null,"222",57,2,"Parliament",2,"Administration ",2,"Finance Management Office","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,824,824,824,675,700,290,0,0,0,700,290,306.24,"Parliament|Administration ","002","002","002","057","002002","002057",57,"002002002057",null,"002002057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry",null,null,null,null,null,null,null,null,null,null,null,null,0,0,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,27,2,"Parliament",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2371139,2531189,2700347,null,2,"Parliament",2371139,2531189,2700347,"Capital Transfers and subsidies - Households",null,"Capitalised compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",9,100,100,0,158,65099,86,28029,86,28869,86,33921,86,36499,"Parliament|Core Business","002","003","002003",null,null,"223",1,2,"Parliament",2,"Administration ",3,"Internal Audit","Current payments","Compensation of employees","Compensation of employees",11908,6536,5666,5666,5666,6697,6671,6699,0,0,0,6671,6699,7208.1239761260986,"Parliament|Administration ","002","002","003","001","002002","002001",1,"002002003001",null,"002002001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management",null,null,null,null,null,null,null,null,null,null,null,null,0,0,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,28,8,"Planning, Monitoring and Evaluation",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",942489,995870,1057273,null,8,"Planning, Monitoring and Evaluation",942489,995870,1057273,"Payments for capital assets - Buildings and other fixed structures",null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",10,313,313,0,262,130828,286,110072,286,121080,286,142269,286,153081,"Parliament|Core Business","002","003","002003",null,null,"223",2,2,"Parliament",2,"Administration ",3,"Internal Audit","Current payments","Goods and services","Goods and services",5842,6567,7652,7652,7652,6777,7085,7425,0,0,0,7085,7425,7840.8,"Parliament|Administration ","002","002","003","002","002002","002002",2,"002002003002",null,"002002002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,0,0,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,29,23,"Police",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","velisubuhle.buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",92741002,98945875,105908401,null,23,"Police",92691002,99073075,105852697,"Payments for capital assets - Machinery and equipment",null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",11,173,173,0,66,57897,154,90375,154,93086,154,109668,154,118003,"Parliament|Core Business","002","003","002003",null,null,"223",57,2,"Parliament",2,"Administration ",3,"Internal Audit","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,273,273,273,183,192,201,0,0,0,192,201,212.256,"Parliament|Administration ","002","002","003","057","002002","002057",57,"002002003057",null,"002002057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services",null,null,null,null,null,null,null,null,null,null,null,null,0,0,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,9,"Public Enterprises",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Nokuthula Ngomane","(012) 315 5223","Nokuthula.Ngomane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",277153,296515,316512,null,9,"Public Enterprises",277153,296515,316512,"Payments for capital assets - Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",12,9,9,0,67,75694,8,6682,8,6882,8,8086,8,8701,"Parliament|Core Business","002","003","002003",null,null,"224",1,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Current payments","Compensation of employees","Compensation of employees",9803,15437,11558,11558,11558,22683,22550,22855,0,0,0,22550,22855,24591.979918549336,"Parliament|Administration ","002","002","004","001","002002","002001",1,"002002004001",null,"002002001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",5,"Internal Audit and Risk Management",null,null,null,null,null,null,null,null,null,null,null,null,0,0,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31,10,"Public Service and Administration",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",944648,1008521,1070193,null,10,"Public Service and Administration",973319,1024774,1089091,"Payments for capital assets - Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",13,111,111,0,31,65066,84,79035,84,81406,84,95652,84,102560,"Parliament|Core Business","002","003","002003",null,null,"224",2,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Current payments","Goods and services","Goods and services",5174,2035,2685,2685,2685,4691,4904,5139,0,0,0,4904,5139,5426.7840000000006,"Parliament|Administration ","002","002","004","002","002002","002002",2,"002002004002",null,"002002002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",6,"Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,0,0,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,32,45,"Public Service Commission",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",262800,281662,301500,null,45,"Public Service Commission",267300,281662,301500,"Payments for capital assets - Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",14,32,32,0,17,42949,26,28120,26,28963,26,34032,26,36993,"Parliament|Core Business","002","003","002003",null,null,"224",57,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",25372,0,265,265,265,237,249,261,0,0,0,249,261,275.61599999999999,"Parliament|Administration ","002","002","004","057","002002","002057",57,"002002004057",null,"002002057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,33,11,"Public Works",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",7494254,7937780,8385515,null,11,"Public Works",7554254,8003280,8456515,"Payments for capital assets - Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",15,11,11,0,6,16351,9,12152,9,12516,9,14706,9,15986,"Parliament|Core Business","002","003","002003",null,null,"224",62,2,"Parliament",2,"Administration ",4,"Strategic Management & Governance ","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,4344,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Administration ","002","002","004","062","002002","002062",62,"002002004062",null,"002002062",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,34,39,"Rural Development and Land Reform",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe","(012) 315 5558","Nico.Likhethe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",10653429,11290730,11961777,null,39,"Rural Development and Land Reform",10653429,11290730,11961777,"Payments for capital assets - Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Core Business",16,2,2,0,0,0,1,1399,1,1785,1,2097,1,2278,"Parliament|Core Business","002","003","002003",null,null,"231",1,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ","Current payments","Compensation of employees","Compensation of employees",0,0,2417,2417,2417,3508,3491,3589,0,0,0,3491,3589,3861.7639872095192,"Parliament|Core Business","002","003","001","001","002003","002001",1,"002003001001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,35,30,"Science and Technology",null,null,"Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",7916025,8191351,8648928,null,30,"Science and Technology",7916025,8385351,8853598,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",7,24,24,0,27,7246,0,0,0,0,0,0,0,0,"Parliament|Support Services ","002","004","002004",null,null,"231",2,2,"Parliament",3,"Core Business",1,"Office of the Deputy Secretary ","Current payments","Goods and services","Goods and services",0,0,83,83,83,1636,1860,1805,0,0,0,1860,1805,1906.0800000000002,"Parliament|Core Business","002","003","001","002","002003","002002",2,"002003001002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning: Districts and Regions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,36,31,"Small Business Development",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","rudzani.sikhwari@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1529874,1618267,1710317,null,31,"Small Business Development",1529874,2618267,2765317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",8,209,209,0,180,49088,184,42155,184,46032,184,49489,184,52996,"Parliament|Support Services ","002","004","002004",null,null,"232",1,2,"Parliament",3,"Core Business",2,"National Assembly ","Current payments","Compensation of employees","Compensation of employees",20943,25267,18878,18878,18878,19987,19187,19304,0,0,0,19187,19304,20771.10393120439,"Parliament|Core Business","002","003","002","001","002003","002001",1,"002003002001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,37,17,"Social Development",null,null,"Lindi Mzankomo","(012) 315 5256","Lindi.Mzankomo@treasury.gov.za","Yusuf Mayet","(012) 315 5189","yusuf.mayet@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",173186694,186109718,198861175,null,17,"Social Development",172686694,186109718,198861175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",9,91,91,0,70,21817,78,22713,78,24741,78,26506,78,28509,"Parliament|Support Services ","002","004","002004",null,null,"232",2,2,"Parliament",3,"Core Business",2,"National Assembly ","Current payments","Goods and services","Goods and services",4212,2077,7118,7118,7118,7054,7904,7863,0,0,0,7904,7863,8303.3279999999995,"Parliament|Core Business","002","003","002","002","002003","002002",2,"002003002002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",6,"Municipal Demarcation Transition Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,38,40,"Sport and Recreation South Africa",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Mabele Mdhluli","(012) 395 6775","Mabele.Mdhluli@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1125570,1190865,1258767,null,40,"Sport and Recreation South Africa",1125570,1190865,1258767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",10,98,98,0,61,32161,91,31097,91,34020,91,36470,91,39278,"Parliament|Support Services ","002","004","002004",null,null,"232",57,2,"Parliament",3,"Core Business",2,"National Assembly ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",172,0,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Core Business","002","003","002","057","002003","002057",57,"002003002057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,39,12,"Statistics South Africa",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315-5796","thapelo.mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2248769,2309125,2465022,null,12,"Statistics South Africa",2248769,2309125,2465022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",11,36,36,0,54,36740,29,14541,29,15836,29,16974,29,18238,"Parliament|Support Services ","002","004","002004",null,null,"233",1,2,"Parliament",3,"Core Business",3,"National Council of Provinces","Current payments","Compensation of employees","Compensation of employees",19759,21397,22269,22269,22269,23588,22699,22403,0,0,0,22699,22403,24105.627920160172,"Parliament|Core Business","002","003","003","001","002003","002001",1,"002003003001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,40,32,"Telecommunications and Postal Services",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1727533,1828804,1934218,null,32,"Telecommunications and Postal Services",1727533,1828804,1934218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",12,70,70,0,18,19093,58,41180,58,45886,58,49181,58,52873,"Parliament|Support Services ","002","004","002004",null,null,"233",2,2,"Parliament",3,"Core Business",3,"National Council of Provinces","Current payments","Goods and services","Goods and services",14526,7414,12691,12691,12691,12575,14092,14310,0,0,0,14092,14310,15111.36,"Parliament|Core Business","002","003","003","002","002003","002002",2,"002003003002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",3,"Municipal Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,41,1,"The Presidency",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",521626,557178,594903,null,1,"The Presidency",521626,557178,594903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",13,17,17,0,27,34494,13,10604,13,11601,13,12436,13,13394,"Parliament|Support Services ","002","004","002004",null,null,"233",56,2,"Parliament",3,"Core Business",3,"National Council of Provinces","Payments for capital assets","Machinery and equipment","Transport equipment",141,0,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Core Business","002","003","003","056","002003","002056",56,"002003003056",null,"002003056",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,42,33,"Tourism",null,null,"Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2288067,2397065,2534990,null,33,"Tourism",2288067,2432065,2571915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Support Services ",14,18,18,0,9,21494,18,18926,18,20902,18,22335,18,23478,"Parliament|Support Services ","002","004","002004",null,null,"234",1,2,"Parliament",3,"Core Business",4,"Core Business Support ","Current payments","Compensation of employees","Compensation of employees",155239,263960,138889,166205,166205,169248,186706,189535,0,0,0,186706,189535,203939.65932453502,"Parliament|Core Business","002","003","004","001","002003","002001",1,"002003004001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,43,34,"Trade and Industry",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Nokuthula Ngomane","(012) 315 5223","Nokuthula.Ngomane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",9965857,9116002,9637351,null,34,"Trade and Industry",9965857,10700002,11308471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ67&CR67&CS67&CT67&CU67","v":""},"","",null,null,null,null,null,"Parliament","Support Services ",15,14,14,0,2,5191,11,14256,11,14771,11,15789,11,17603,"Parliament|Support Services ","002","004","002004",null,null,"234",2,2,"Parliament",3,"Core Business",4,"Core Business Support ","Current payments","Goods and services","Goods and services",119618,64401,88621,88621,88621,72194,77259,86497,0,0,0,77259,86497,91340.832000000009,"Parliament|Core Business","002","003","004","002","002003","002002",2,"002003004002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",6,"Municipal Property Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,44,43,"Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",154216,164313,174940,null,43,"Traditional Affairs",154216,164313,174940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ68&CR68&CS68","v":""},{"$f":"+CQ68&CR68&CS68&CU68","v":""},null,null,null,null,null,"Parliament","Support Services ",16,5,5,0,1,2611,1,1366,1,1466,1,1716,1,2003,"Parliament|Support Services ","002","004","002004",null,null,"234",57,2,"Parliament",3,"Core Business",4,"Core Business Support ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1708,0,363,363,363,617,318,955,0,0,0,318,955,1008.48,"Parliament|Core Business","002","003","004","057","002003","002057",57,"002003004057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",7,"Local Government Equitable Share "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,45,35,"Transport",null,null,"James Archer","(012) 395 6736","James.Archer@treasury.gov.za","Luyolo Ntlangula ","(012) 315-5571","luyolo.ntangula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",64960407,68556311,72412936,null,35,"Transport",64960407,69556311,73467936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",8,2,2,0,1,285,1,278,1,289,1,304,1,323,"Parliament|Associated Services ","002","005","002005",null,null,"235",1,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services","Current payments","Compensation of employees","Compensation of employees",151126,143485,143358,143358,143358,147275,159831,157004,0,0,0,159831,157004,168936.30344046903,{"$f":"+EF69&\"|\"&EH69","v":"Parliament|Core Business"},{"$f":"REPT(\"0\",3-LEN(EE69))&EE69","v":"002"},{"$f":"REPT(\"0\",3-LEN(EG69))&EG69","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI69))&EI69","v":"005"},{"$f":"REPT(\"0\",3-LEN(ED69))&ED69","v":"001"},{"$f":"+FC69&FD69","v":"002003"},{"$f":"+FC69&FF69","v":"002001"},{"$f":"+FF69*1","v":1},{"$f":"FG69&FE69&REPT(\"0\",3-LEN(FI69))&FI69","v":"002003005001"},null,{"$f":"LEFT(FJ69,6)&FF69","v":"002003001"},null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",8,"Municipal Infrastructure Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,46,36,"Water and Sanitation",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mahomed-Alli@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",16560799,17514811,18515154,null,36,"Water and Sanitation",16560799,17514811,18515154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",9,6,6,0,8,4584,6,2035,6,2112,6,2229,6,2367,"Parliament|Associated Services ","002","005","002005",null,null,"235",2,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services","Current payments","Goods and services","Goods and services",27095,13382,13860,13860,13860,20195,14212,21890,0,0,0,14212,21890,23115.84,"Parliament|Core Business","002","003","005","002","002003","002002",2,"002003005002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",9,"Municipal Systems Improvement Grant "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,47,13,"Women",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",234003,248508,264003,null,13,"Women",234003,248508,264003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",10,4,4,0,2,2042,4,1541,4,1600,4,1688,4,1792,"Parliament|Associated Services ","002","005","002005",null,null,"235",57,2,"Parliament",3,"Core Business",5,"Knowledge and Information Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",886,0,505,505,505,438,268,377,0,0,0,268,377,398.11200000000002,"Parliament|Core Business","002","003","005","057","002003","002057",57,"002003005057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",10,"Department of Traditional Affairs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP25:AP71)","v":1513824719},{"$f":"SUM(AQ25:AQ71)","v":1619597869},{"$f":"SUM(AR25:AR71)","v":1730680088},null,"Grand Total",null,{"$f":"SUM(AV25:AV71)","v":1515078527},{"$f":"SUM(AW25:AW71)","v":1636520478},1757896767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",11,3,3,0,2,2972,3,1916,3,1989,3,2098,3,2228,"Parliament|Associated Services ","002","005","002005",null,null,"236",1,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ","Current payments","Compensation of employees","Compensation of employees",13411,19976,15672,8190,8190,16598,15928,27216,0,0,0,15928,27216,29284.415903007601,"Parliament|Core Business","002","003","006","001","002003","002001",1,"002003006001",null,"002003001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",11,"Municipal Infrastructure Support Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",12,1,1,0,0,0,1,699,1,726,1,765,1,813,"Parliament|Associated Services ","002","005","002005",null,null,"236",2,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ","Current payments","Goods and services","Goods and services",31825,20712,37898,37898,37898,31070,36482,28190,0,0,0,36482,28190,29768.640000000003,"Parliament|Core Business","002","003","006","002","002003","002002",2,"002003006002",null,"002003002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",13,0,0,0,1,1434,0,0,0,0,0,0,0,0,"Parliament|Associated Services ","002","005","002005",null,null,"236",57,2,"Parliament",3,"Core Business",6,"International Relations & Protocol ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",2841,0,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Core Business","002","003","006","057","002003","002057",57,"002003006057",null,"002003057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",14,1,1,0,1,1509,1,1129,1,1172,1,1236,1,1313,"Parliament|Associated Services ","002","005","002005",null,null,"241",1,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ","Current payments","Compensation of employees","Compensation of employees",0,2444,2500,2500,2500,2636,2613,2561,0,0,0,2613,2561,2755.6359908731065,"Parliament|Support Services ","002","004","001","001","002004","002001",1,"002004001001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ",15,2,2,0,0,0,1,1318,1,1368,1,1443,1,1533,"Parliament|Associated Services ","002","005","002005",null,null,"241",2,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ","Current payments","Goods and services","Goods and services",5,309,1050,1050,1050,2416,2589,2382,0,0,0,2589,2382,2515.3920000000003,"Parliament|Support Services ","002","004","001","002","002004","002002",2,"002004001002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ","Other please specify",0,0,0,0,0,0,0,0,50955,0,0,0,0,"Parliament|Associated Services ","002","005","002005",null,null,"241",57,2,"Parliament",4,"Support Services ",1,"Office of the Deputy Secretary ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,50,50,50,0,0,0,0,0,0,0,0,0,"Parliament|Support Services ","002","004","001","057","002004","002057",57,"002004001057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",5,"Fire Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Parliament","Associated Services ","Parmed Medical Aid ",0,0,0,0,47284,0,49089,0,0,0,53761,0,57101,"Parliament|Associated Services ","002","005","002005",null,null,"242",1,2,"Parliament",4,"Support Services ",2,"Parliamentary Communication Services","Current payments","Compensation of employees","Compensation of employees",36065,43709,39321,39321,39321,41602,39883,39430,0,0,0,39883,39430,42426.679859479336,"Parliament|Support Services ","002","004","002","001","002004","002001",1,"002004002001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",3,2,2,0,0,0,0,0,0,0,0,0,2,134,"Communications|Administration","003","001","003001",null,null,"242",2,2,"Parliament",4,"Support Services ",2,"Parliamentary Communication Services","Current payments","Goods and services","Goods and services",33843,17852,40313,40313,40313,39912,41720,44073,0,0,0,41720,44073,46541.088000000003,"Parliament|Support Services ","002","004","002","002","002004","002002",2,"002004002002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",7,"Disaster Relief Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",4,0,1,1,0,0,6,704,0,0,0,0,2,186,"Communications|Administration","003","001","003001",null,null,"243",1,2,"Parliament",4,"Support Services ",3,"Human Resources Management","Current payments","Compensation of employees","Compensation of employees",32169,56723,35000,35000,35000,38666,37799,37869,0,0,0,37799,37869,40747.043865042433,"Parliament|Support Services ","002","004","003","001","002004","002001",1,"002004003001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",8,"Municipal Disaster Recovery Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",5,3,3,0,2,442,2,760,7,2450,10,3671,9,3000,"Communications|Administration","003","001","003001",null,null,"243",2,2,"Parliament",4,"Support Services ",3,"Human Resources Management","Current payments","Goods and services","Goods and services",12988,13170,13584,13584,13584,13640,13601,13906,0,0,0,13601,13906,14684.736000000001,"Parliament|Support Services ","002","004","003","002","002004","002002",2,"002004003002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",6,9,9,0,2,508,2,830,6,2243,9,3523,6,2963,"Communications|Administration","003","001","003001",null,null,"243",57,2,"Parliament",4,"Support Services ",3,"Human Resources Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,116,116,116,477,515,557,0,0,0,515,557,588.19200000000001,"Parliament|Support Services ","002","004","003","057","002004","002057",57,"002004003057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",7,2,2,0,0,0,0,0,2,875,3,1620,4,2237,"Communications|Administration","003","001","003001",null,null,"244",1,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology","Current payments","Compensation of employees","Compensation of employees",35706,39708,36805,36805,36805,38927,36774,35701,0,0,0,36774,35701,38414.275872768747,"Parliament|Support Services ","002","004","004","001","002004","002001",1,"002004004001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",8,7,7,0,2,706,3,1670,0,0,4,0,6,0,"Communications|Administration","003","001","003001",null,null,"244",2,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology","Current payments","Goods and services","Goods and services",19092,11693,23239,23239,23239,23028,24073,25430,0,0,0,24073,25430,26854.080000000002,"Parliament|Support Services ","002","004","004","002","002004","002002",2,"002004004002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",9,6,6,0,9,2790,7,3640,10,4502,11,6005,13,8150,"Communications|Administration","003","001","003001",null,null,"244",57,2,"Parliament",4,"Support Services ",4,"Information Communication & Technology","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1200,95118,266,266,266,127,420,228,0,0,0,420,228,240.768,"Parliament|Support Services ","002","004","004","057","002004","002057",57,"002004004057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",10,0,1,1,1,350,2,1325,3,1576,3,1860,4,3006,"Communications|Administration","003","001","003001",null,null,"245",1,2,"Parliament",4,"Support Services ",5,"Institutional Support Services","Current payments","Compensation of employees","Compensation of employees",67035,87351,83212,83212,83212,93424,91477,94192,0,0,0,91477,94192,101350.59166431848,"Parliament|Support Services ","002","004","005","001","002004","002001",1,"002004005001",null,"002004001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",6,"South African Local Government Association"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",11,11,12,1,2,1100,6,3603,9,4994,8,6230,7,5994,"Communications|Administration","003","001","003001",null,null,"245",2,2,"Parliament",4,"Support Services ",5,"Institutional Support Services","Current payments","Goods and services","Goods and services",19466,20582,15264,15264,15264,23197,20066,21145,0,0,0,20066,21145,22329.120000000003,"Parliament|Support Services ","002","004","005","002","002004","002002",2,"002004005002",null,"002004002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",7,"Municipal Demarcation Board"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",12,4,4,0,3,1890,5,3523,4,2560,4,3500,3,2920,"Communications|Administration","003","001","003001",null,null,"245",57,2,"Parliament",4,"Support Services ",5,"Institutional Support Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1300,0,177,177,177,87,319,289,0,0,0,319,289,305.18400000000003,"Parliament|Support Services ","002","004","005","057","002004","002057",57,"002004005057",null,"002004057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",8,"South African Cities Network"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",13,13,15,2,4,3900,6,4772,5,4494,6,5400,5,5444,"Communications|Administration","003","001","003001",null,null,"251",1,2,"Parliament",5,"Associated Services ",1,"Members Support Services","Current payments","Compensation of employees","Compensation of employees",6417,7851,9230,9230,9230,8631,8597,9180,0,0,0,8597,9180,9877.6799672843099,"Parliament|Associated Services ","002","005","001","001","002005","002001",1,"002005001001",null,"002005001",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",9,"United Cities and Local Government of Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",14,3,4,1,2,2931,3,3782,3,2933,3,3200,3,3513,"Communications|Administration","003","001","003001",null,null,"251",2,2,"Parliament",5,"Associated Services ",1,"Members Support Services","Current payments","Goods and services","Goods and services",483,688,770,770,770,1053,1308,1036,0,0,0,1308,1036,1094.0160000000001,"Parliament|Associated Services ","002","005","001","002","002005","002002",2,"002005001002",null,"002005002",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",15,0,2,2,2,3500,2,4673,2,3926,3,4500,2,3926,"Communications|Administration","003","001","003001",null,null,"251",57,2,"Parliament",5,"Associated Services ",1,"Members Support Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",105,0,0,0,0,96,101,106,0,0,0,101,106,111.93600000000001,"Parliament|Associated Services ","002","005","001","057","002005","002057",57,"002005001057",null,"002005057",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",2,"Programme Coordination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Administration",16,3,3,0,2,6287,2,5890,2,5400,2,5770,2,6443,"Communications|Administration","003","001","003001",null,null,"252",51,2,"Parliament",5,"Associated Services ",2,"Political Party Support ","Transfers and subsidies","Non-profit institutions","Non-profit institutions",80683,89561,87025,93393,93393,92029,96630,102235,0,0,0,96630,102235,107960.16,"Parliament|Associated Services ","002","005","002","051","002005","002051",51,"002005002051",null,"002005051",null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",8,2,2,0,2,648,2,563,2,435,4,1359,4,1326,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"253",51,2,"Parliament",5,"Associated Services ",3,"Constituency Support ","Transfers and subsidies","Non-profit institutions","Non-profit institutions",243165,254215,269658,269700,269700,285163,309360,327303,0,0,0,309360,327303,345631.96799999999,"Parliament|Associated Services ","002","005","003","051","002005","002051",51,"002005003051",null,"002005051",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",9,1,1,0,1,384,0,0,4,1484,3,818,3,1023,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"254",51,2,"Parliament",5,"Associated Services ",4,"Party Leadership Support","Transfers and subsidies","Non-profit institutions","Non-profit institutions",9254,8397,7835,8907,8907,8286,8700,9205,0,0,0,8700,9205,9720.48,"Parliament|Associated Services ","002","005","004","051","002005","002051",51,"002005004051",null,"002005051",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",2,"Management Support Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",11,1,1,0,2,1064,2,767,2,764,2,1123,2,1533,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"255",1,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities","Current payments","Compensation of employees","Compensation of employees",19796,52259,48775,48775,48775,51580,54149,57290,0,0,0,54149,57290,61644.039795829856,"Parliament|Associated Services ","002","005","005","001","002005","002001",1,"002005005001",null,"002005001",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",12,2,2,0,1,670,1,603,1,720,2,1319,2,1719,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"255",2,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities","Current payments","Goods and services","Goods and services",182892,120143,153061,153061,153061,148862,158406,169692,0,0,0,158406,169692,179194.75200000001,"Parliament|Associated Services ","002","005","005","002","002005","002002",2,"002005005002",null,"002005002",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",4,"Transversal Information Technology Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",13,1,1,0,2,1638,2,1294,2,1319,2,1410,2,1450,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"255",51,2,"Parliament",5,"Associated Services ",5,"National Assembly Member's Facilities","Transfers and subsidies","Non-profit institutions","Non-profit institutions",0,365,0,0,0,0,0,0,0,0,0,0,0,0,"Parliament|Associated Services ","002","005","005","051","002005","002051",51,"002005005051",null,"002005051",null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",5,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Communications Policy, Research and Development",14,1,1,0,1,1003,1,1098,1,1434,1,1563,1,1579,"Communications|Communications Policy, Research and Development","003","002","003002",null,null,"256",2,2,"Parliament",5,"Associated Services ",6,"National Council of Provinces Member's Facilities","Current payments","Goods and services","Goods and services",5710,9162,32334,32334,32334,31017,32293,33282,0,0,0,32293,33282,35145.792000000001,"Parliament|Associated Services ","002","005","006","002","002005","002002",2,"002005006002",null,"002005002",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",1,"Citizen Affairs Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",4,1,1,0,2,270,1,197,1,94,1,104,2,250,"Communications|Industry and Capacity Development","003","003","003003",null,null,"2161",1,2,"Parliament",16,"Direct charge against the National Revenue Fund",1,"Members Remuneration ","Current payments","Compensation of employees","Compensation of employees",401856,479803,503132,503132,503132,529798,556288,588553,0,0,0,556288,588553,633283.02590251435,"Parliament|Direct charge against the National Revenue Fund","002","016","001","001","002016","002001",1,"002016001001",null,"002016001",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",2,"Status Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",7,0,0,0,1,234,0,0,0,0,0,0,0,0,"Communications|Industry and Capacity Development","003","003","003003",null,null,"311",1,3,"Communications",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",0,12000,3693,3693,3544,3896,4091,4339,0,0,0,4091,4339,4668.7639845366684,"Communications|Administration","003","001","001","001","003001","003001",1,"003001001001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",3,"Identification Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",8,1,1,0,1,0,1,144,2,430,1,525,1,556,"Communications|Industry and Capacity Development","003","003","003003",null,null,"311",2,3,"Communications",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",0,0,8277,3784,6600,3500,3696,5498,0,0,0,3696,5498,5805.8879999999999,"Communications|Administration","003","001","001","002","003001","003002",2,"003001001002",null,"003001002",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",5,"Service Delivery to Provinces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",9,0,1,1,0,0,1,217,2,579,1,707,1,748,"Communications|Industry and Capacity Development","003","003","003003",null,null,"311",57,3,"Communications",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,30,30,161,44,46,49,0,0,0,46,49,51.744,"Communications|Administration","003","001","001","057","003001","003057",57,"003001001057",null,"003001057",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",7,"Government Printing Works"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",10,0,1,0,0,0,1,243,1,310,1,758,2,802,"Communications|Industry and Capacity Development","003","003","003003",null,null,"312",1,3,"Communications",1,"Administration",2,"Departmental Management","Current payments","Compensation of employees","Compensation of employees",819,867,9889,12984,18065,10433,14333,14799,0,0,0,14333,14799,15923.723947259314,"Communications|Administration","003","001","002","001","003001","003001",1,"003001002001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",8,"Electoral Commission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI104=\"\",1,2)","v":1},{"$f":"+AA23","v":39},{"$f":"+AB23","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX((AP$106:AP$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":1428465},{"$f":"INDEX((AQ$106:AQ$152),MATCH($AA$23,$AA$106:$AA$152,1))","v":1444929},1553296,null,"Personnel Revised Baseline",null,{"$f":"IFERROR(INDEX((AV$106:AV$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":1428465},{"$f":"IFERROR(INDEX((AW$106:AW$151),MATCH($AB$23,$AT$106:$AT$151,0)),0)","v":1444929},1553296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",11,2,2,1,1,548,2,0,0,0,2,0,0,0,"Communications|Industry and Capacity Development","003","003","003003",null,null,"312",2,3,"Communications",1,"Administration",2,"Departmental Management","Current payments","Goods and services","Goods and services",0,0,0,4493,5515,4210,4452,5713,0,0,0,4452,5713,6032.9279999999999,"Communications|Administration","003","001","002","002","003001","003002",2,"003001002002",null,"003001002",null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",9,"Represented Political Parties’ Fund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Category","ID1","Contact Person","Tel","email","Contact Person","Tel","email","ID2","Contact Person","Tel","email",{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,"Vote No.","Dept",{"$f":"+AP105","v":"2018/19"},{"$f":"+AQ105","v":"2019/20"},{"$f":"+AR105","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",12,0,0,0,2,1230,0,0,0,0,0,0,0,0,"Communications|Industry and Capacity Development","003","003","003003",null,null,"312",57,3,"Communications",1,"Administration",2,"Departmental Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,87,0,0,0,0,0,0,0,0,0,"Communications|Administration","003","001","002","057","003001","003057",57,"003001002057",null,"003001057",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",1,"Immigration Affairs Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,24,"Agriculture, Forestry and Fisheries",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Humbelani Ramuedzisi","(012) 315 5585","Humbelani.Ramuedzisi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2177251,2343230,2518972,null,24,"Agriculture, Forestry and Fisheries",2182251,2348230,2518972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",13,2,4,2,3,3493,4,2893,4,3153,4,3247,4,3500,"Communications|Industry and Capacity Development","003","003","003003",null,null,"313",1,3,"Communications",1,"Administration",3,"Internal Audit","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,0,1508,1455,0,0,0,1508,1455,1565.5799948146698,"Communications|Administration","003","001","003","001","003001","003001",1,"003001003001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",2,"Admission Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,37,"Arts and Culture",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Siphamandla Khumalo","(012) 315 5759","Siphamandla.Khumalo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",253530,272858,293322,null,37,"Arts and Culture",253530,272858,293322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Industry and Capacity Development",14,3,4,1,1,1354,2,1900,3,3550,4,4577,4,4636,"Communications|Industry and Capacity Development","003","003","003003",null,null,"313",2,3,"Communications",1,"Administration",3,"Internal Audit","Current payments","Goods and services","Goods and services",0,0,0,0,3,465,491,1021,0,0,0,491,1021,1078.1760000000002,"Communications|Administration","003","001","003","002","003001","003002",2,"003001003002",null,"003001002",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",3,"Immigration Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,14,"Basic Education",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Pindi Masiso","(012) 315 5722","Pindi.Masiso@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",500283,538421,578803,null,14,"Basic Education",501865,540108,580616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",7,0,1,1,1,294,1,369,1,464,1,490,1,518,"Communications|Entity Oversight","003","004","003004",null,null,"314",1,3,"Communications",1,"Administration",4,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",5934,6777,11974,8879,6899,12642,14830,15604,0,0,0,14830,15604,16789.903944390455,"Communications|Administration","003","001","004","001","003001","003001",1,"003001004001",null,"003001001",null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",4,"Asylum Seekers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,47,"Centre for Public Service Innovation",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",19425,20902,22470,null,47,"Centre for Public Service Innovation",19425,20902,22470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",11,0,1,0,0,0,1,495,1,765,1,809,1,855,"Communications|Entity Oversight","003","004","003004",null,null,"314",2,3,"Communications",1,"Administration",4,"Corporate Services","Current payments","Goods and services","Goods and services",0,0,0,0,-120,500,529,560,0,0,0,529,560,591.36,"Communications|Administration","003","001","004","002","003001","003002",2,"003001004002",null,"003001002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,41,"Civilian Secretariat",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","velisubuhle.buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",97452,104859,112723,null,41,"Civilian Secretariat",97452,104859,112723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",12,0,1,0,1,670,1,750,1,1113,1,1177,1,1244,"Communications|Entity Oversight","003","004","003004",null,null,"314",57,3,"Communications",1,"Administration",4,"Corporate Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,37,0,0,0,0,0,0,0,0,0,"Communications|Administration","003","001","004","057","003001","003057",57,"003001004057",null,"003001057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,3,"Communications",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",81256,87682,94256,null,3,"Communications",81256,87682,94256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",13,1,1,0,1,882,1,890,1,1132,1,1196,1,1265,"Communications|Entity Oversight","003","004","003004",null,null,"315",1,3,"Communications",1,"Administration",5,"Financial Management","Current payments","Compensation of employees","Compensation of employees",4575,4760,8511,8511,6664,8982,9462,10011,0,0,0,9462,10011,10771.83596432279,"Communications|Administration","003","001","005","001","003001","003001",1,"003001005001",null,"003001001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",3,"Audit Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,4,"Cooperative Governance And Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",339475,365354,392754,null,4,"Cooperative Governance And Traditional Affairs",339475,365354,392754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",14,0,1,0,1,988,1,1050,1,1350,1,1687,1,1783,"Communications|Entity Oversight","003","004","003004",null,null,"315",2,3,"Communications",1,"Administration",5,"Financial Management","Current payments","Goods and services","Goods and services",27,28,30,30,40,430,457,482,0,0,0,457,482,508.99200000000002,"Communications|Administration","003","001","005","002","003001","003002",2,"003001005002",null,"003001002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",4,"Financial Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,18,"Correctional Services",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 315 6678","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",17034941,18333576,19708594,null,18,"Correctional Services",17018025,18312764,19682576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",15,0,1,0,0,0,1,950,1,1786,1,1889,1,1996,"Communications|Entity Oversight","003","004","003004",null,null,"315",57,3,"Communications",1,"Administration",5,"Financial Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",8,9,10,10,0,0,0,0,0,0,0,0,0,0,"Communications|Administration","003","001","005","057","003001","003057",57,"003001005057",null,"003001057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",5,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,19,"Defence And Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","mashudu.bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",27116696,29177565,31365881,null,19,"Defence And Military Veterans",27116696,29193710,31365881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Communications","Entity Oversight",16,0,1,0,0,0,1,1070,1,2334,1,2209,1,2335,"Communications|Entity Oversight","003","004","003004",null,null,"322",1,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy","Current payments","Compensation of employees","Compensation of employees",4588,5407,5769,4844,4324,6156,7411,8338,0,0,0,7411,8338,8971.6879702850292,"Communications|Communications Policy, Research and Development","003","002","002","001","003002","003001",1,"003002002001",null,"003002001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",6,"Diplomatic Training, Research and Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,25,"Economic Development",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","Rudzani.Sikhwari@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",90773,97693,105020,null,25,"Economic Development",90773,97693,105020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",3,24,24,0,24,5630,24,6375,24,3752,24,3955,24,4184,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"322",2,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy","Current payments","Goods and services","Goods and services",993,1045,1950,1842,1368,1684,1767,2874,0,0,0,1767,2874,3034.944,"Communications|Communications Policy, Research and Development","003","002","002","002","003002","003002",2,"003002002002",null,"003002002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",7,"Foreign Fixed Assets Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,26,"Energy",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",331900,357041,383822,null,26,"Energy",360517,384278,409249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",4,5,5,0,5,1372,5,1426,4,852,4,898,4,950,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"322",57,3,"Communications",2,"Communications Policy, Research and Development",2,"Broadcasting Policy","Payments for capital assets","Machinery and equipment","Other machinery and equipment",90,95,178,178,148,0,0,0,0,0,0,0,0,0,"Communications|Communications Policy, Research and Development","003","002","002","057","003002","003057",57,"003002002057",null,"003002057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",8,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,12,27,"Environmental Affairs",null,null,"Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1078615,1160842,1247905,null,27,"Environmental Affairs",1078615,1160842,1247905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",5,18,18,0,18,5396,18,5612,18,4210,18,4537,18,4800,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"323",2,3,"Communications",2,"Communications Policy, Research and Development",3,"Media Policy","Current payments","Goods and services","Goods and services",0,0,0,0,0,150,158,168,0,0,0,158,168,177.40800000000002,"Communications|Communications Policy, Research and Development","003","002","003","002","003002","003002",2,"003002003002",null,"003002002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",1,"Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,13,46,"Government Communication and Information System",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315-5906","Rhoda.Marais@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",253983,273302,293800,null,46,"Government Communication and Information System",253983,273302,293800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",6,39,39,0,39,12118,39,12603,35,11144,35,11746,35,12427,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"324",1,3,"Communications",2,"Communications Policy, Research and Development",4,"Technology and Engineering Services","Current payments","Compensation of employees","Compensation of employees",0,0,0,925,1,0,0,0,0,0,0,0,0,0,"Communications|Communications Policy, Research and Development","003","002","004","001","003002","003001",1,"003002004001",null,"003002001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",2,"Asia and Middle East"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,14,16,"Health",null,null,"Aparna Kollipara","(012) 315 5386","Aparna.Kollipara@treasury.gov.za","Refiloe Thokoa","(012) 395 6559","Refiloe.Thokoa@treasury.gov.za ",null,null,null,"datafileNAT@treasury.gov.za",828814,894346,961422,null,16,"Health",828814,894346,961422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",7,9,9,0,9,3217,9,3554,13,4457,13,4698,13,4970,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"324",2,3,"Communications",2,"Communications Policy, Research and Development",4,"Technology and Engineering Services","Current payments","Goods and services","Goods and services",0,0,0,108,108,410,438,458,0,0,0,438,458,483.64800000000002,"Communications|Communications Policy, Research and Development","003","002","004","002","003002","003002",2,"003002004002",null,"003002002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",3,"Americas and Caribbean"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,15,15,"Higher Education and Training",null,null,"Nokwazi Makanya","(012) 406 9057","Nokwazi.Makanya@treasury.gov.za","Walter Munyai","(012) 315 5636","Walter.Munyai@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",8956964,9637693,10360520,null,15,"Higher Education and Training",8956964,9637693,10360520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",8,16,16,0,16,6614,16,6877,25,9475,25,9997,25,10577,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"332",1,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development","Current payments","Compensation of employees","Compensation of employees",4490,4490,4791,4062,3415,5112,6559,6853,0,0,0,6559,6853,7373.8279755772737,"Communications|Industry and Capacity Development","003","003","002","001","003003","003001",1,"003003002001",null,"003003001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",4,"Europe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,16,5,"Home Affairs",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",3308079,3558970,3825890,null,5,"Home Affairs",3308079,3558970,3825890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",9,21,21,0,21,9541,21,9923,35,13848,35,14696,35,15548,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"332",2,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development","Current payments","Goods and services","Goods and services",1300,1368,1440,740,321,1470,1546,1637,0,0,0,1546,1637,1728.672,"Communications|Industry and Capacity Development","003","003","002","002","003003","003002",2,"003003002002",null,"003003002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",1,"Global System of Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,17,38,"Human Settlements",null,null,"James Archer","(012) 395 6736","James.Archer@treasury.gov.za","Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",376945,405680,436107,null,38,"Human Settlements",376945,405680,436107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ122&CR122&CS122","v":""},"",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",10,0,0,0,0,0,0,0,2,900,2,949,2,1004,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"332",57,3,"Communications",3,"Industry and Capacity Development",2,"Enterprise Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",88,142,150,150,50,40,41,44,0,0,0,41,44,46.463999999999999,"Communications|Industry and Capacity Development","003","003","002","057","003003","003057",57,"003003002057",null,"003003057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",2,"Continental Cooperation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,18,20,"Independent Police Investigative Directorate",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","velisubuhle.buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",195797,210678,226479,null,20,"Independent Police Investigative Directorate",213328,229433,246547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",11,46,46,0,46,20897,39,21105,35,26931,35,28385,35,30031,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"333",1,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration","Current payments","Compensation of employees","Compensation of employees",2488,2639,2816,3545,2179,3004,3206,3392,0,0,0,3206,3392,3649.791987911588,"Communications|Industry and Capacity Development","003","003","003","001","003003","003001",1,"003003003001",null,"003003001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",3,"South-South Cooperation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,19,6,"International Relations and Cooperation",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2964489,2874494,3090080,null,6,"International Relations and Cooperation",2964489,2874494,3090080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",12,5,5,0,5,3106,5,3230,8,6529,8,6982,8,7387,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"333",2,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration","Current payments","Goods and services","Goods and services",650,684,1000,11700,11965,1100,1150,7154,0,0,0,1150,7154,7554.6240000000007,"Communications|Industry and Capacity Development","003","003","003","002","003003","003002",2,"003003003002",null,"003003002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",4,"North-South Dialogue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,20,21,"Justice and Constitutional Development",null,null,"Werner Krause","(012) 315 5211","werner.krause@treasury.gov.za","Maggy Mokoka","(012) 315 5468","Maggy.Mokoka@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",11067609,11908747,12801904,null,21,"Justice and Constitutional Development",11029384.839889327,11868731.388681581,12758065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",13,29,29,0,29,25290,29,26351,36,30688,36,32455,36,34337,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"333",57,3,"Communications",3,"Industry and Capacity Development",3,"Broadcasting Digital Migration","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,32,0,0,0,0,0,0,0,0,0,"Communications|Industry and Capacity Development","003","003","003","057","003003","003057",57,"003003003057",null,"003003057",null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",1,"Public Diplomacy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,21,28,"Labour",null,null,"Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Kismore Mangondo","(012) 315-5773","Kismore.Mangondo@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1317790,1410207,1515973,null,28,"Labour",1317790,1410207,1515973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",14,11,11,0,11,10710,11,11238,8,7824,8,8246,8,8724,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"334",2,3,"Communications",3,"Industry and Capacity Development",4,"Industry Research and Analysis","Current payments","Goods and services","Goods and services",0,0,0,0,0,168,179,188,0,0,0,179,188,198.52800000000002,"Communications|Industry and Capacity Development","003","003","004","002","003003","003002",2,"003003004002",null,"003003002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",2,"Protocol Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,22,42,"Military Veterans",null,null,"Mashudu Bidzha","(012) 315 5344","mashudu.bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",122257,131549,141415,null,42,"Military Veterans",122257,131549,141415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",15,2,2,0,2,2100,2,2184,2,2095,2,2218,2,2347,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"341",1,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight","Current payments","Compensation of employees","Compensation of employees",0,0,1698,1698,1906,1665,1748,1847,0,0,0,1748,1847,1987.37199341766,"Communications|Entity Oversight","003","004","001","001","003004","003001",1,"003004001001",null,"003004001",null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",1,"Departmental agencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,23,29,"Mineral Resources",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe","(012) 315 5558","Nico.Likhethe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",598008,643596,691864,null,29,"Mineral Resources",598008,643596,691864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Administration",16,2,2,0,2,4296,2,4410,3,6800,3,7254,3,7677,"Cooperative Governance And Traditional Affairs|Administration","004","001","004001",null,null,"341",2,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight","Current payments","Goods and services","Goods and services",0,0,365,365,300,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","001","002","003004","003002",2,"003004001002",null,"003004002",null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",2,"Membership contribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,24,44,"National School of Government",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",54945,58416,62797,null,44,"National School of Government",54945,58416,62797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",5,1,1,0,1,184,1,194,2,294,2,311,2,329,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"341",57,3,"Communications",4,"Entity Oversight",1,"Programme Management for Entity Oversight","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","001","057","003004","003057",57,"003004001057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,25,7,"National Treasury",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Rhoda Marais","(012) 315 5906","Thapelo.Mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",807760,869339,934540,null,7,"National Treasury",807760,869339,934540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",6,4,4,0,4,976,4,1036,8,1344,8,1422,8,1504,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",1,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Current payments","Compensation of employees","Compensation of employees",1846,2834,4304,2004,569,4577,4865,5145,0,0,0,4865,5145,5536.0199816642453,"Communications|Entity Oversight","003","004","002","001","003004","003001",1,"003004002001",null,"003004001",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,26,22,"Office of the Chief Justice and Judicial Administration",null,null,"Elvis Ramafamba","(012) 315 5204","elvis.ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 315 6657","Keabetswe.Matlwa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1609065,1731354,1861205,null,22,"Office of the Chief Justice and Judicial Administration",1648837,1777213,1914266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ131&CR131&CS131&CT131&CU131","v":""},"","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",7,1,1,0,1,307,1,344,1,218,1,231,1,244,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",2,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Current payments","Goods and services","Goods and services",221,808,331,331,168,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","002","002","003004","003002",2,"003004002002",null,"003004002",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,27,2,"Parliament",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1391159,1497214,1609504,null,2,"Parliament",1391159,1497214,1609504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+CQ132&CR132&CS132","v":""},{"$f":"+CQ132&CR132&CS132&CU132","v":""},null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",8,3,3,0,3,1068,3,1196,3,780,3,825,3,873,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",46,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",20790,21815,22615,22615,22615,23814,25005,26455,0,0,0,25005,26455,27936.48,"Communications|Entity Oversight","003","004","002","046","003004","003046",46,"003004002046",null,"003004046",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",4,"Enterprise Wide Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,28,8,"Planning, Monitoring and Evaluation",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",312788,331556,356423,null,8,"Planning, Monitoring and Evaluation",312788,331556,356423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",9,1,1,0,1,364,1,408,3,1203,3,1273,3,1347,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",49,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Transfers and subsidies","Public corporations and private enterprises","Public corporations",256570,227168,172927,172927,172927,182093,191198,202287,0,0,0,191198,202287,213615.07200000001,{"$f":"+EF133&\"|\"&EH133","v":"Communications|Entity Oversight"},{"$f":"REPT(\"0\",3-LEN(EE133))&EE133","v":"003"},{"$f":"REPT(\"0\",3-LEN(EG133))&EG133","v":"004"},{"$f":"REPT(\"0\",3-LEN(EI133))&EI133","v":"002"},{"$f":"REPT(\"0\",3-LEN(ED133))&ED133","v":"049"},{"$f":"+FC133&FD133","v":"003004"},{"$f":"+FC133&FF133","v":"003049"},{"$f":"+FF133*1","v":49},{"$f":"FG133&FE133&REPT(\"0\",3-LEN(FI133))&FI133","v":"003004002049"},null,{"$f":"LEFT(FJ133,6)&FF133","v":"003004049"},null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",5,"Financial Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,29,23,"Police",null,null,"Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","velisubuhle.buti@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",70655395,76025205,81727093,null,23,"Police",70655395,76205205,81727093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",11,2,2,0,2,1300,2,1456,7,4228,7,4473,7,4733,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"342",57,3,"Communications",4,"Entity Oversight",2,"Broadcasting and Community Media","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,74,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","002","057","003004","003057",57,"003004002057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",6,"Legal Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,30,9,"Public Enterprises",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Nokuthula Ngomane","(012) 315 5223","Nokuthula.Ngomane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",171478,184546,198384,null,9,"Public Enterprises",171478,184546,198384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",12,0,0,0,0,0,0,0,2,1590,2,1682,2,1830,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",1,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Current payments","Compensation of employees","Compensation of employees",0,0,1280,4380,3099,1351,1422,1502,0,0,0,1422,1502,1616.1519946471713,"Communications|Entity Oversight","003","004","003","001","003004","003001",1,"003004003001",null,"003004001",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",7,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31,10,"Public Service and Administration",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",288455,310454,333741,null,10,"Public Service and Administration",288455,310454,333741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",13,9,9,0,9,7209,9,8074,9,7893,9,8351,9,8835,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",2,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Current payments","Goods and services","Goods and services",0,0,331,331,332,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","003","002","003004","003002",2,"003004003002",null,"003004002",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",8,"Communications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,32,45,"Public Service Commission",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",202745,217343,233644,null,45,"Public Service Commission",202745,217343,233644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",14,7,7,0,7,6580,7,7370,5,4385,5,4639,5,5019,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",46,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",569605,539078,538636,538636,538636,563342,600117,637982,0,0,0,600117,637982,673708.99200000009,"Communications|Entity Oversight","003","004","003","046","003004","003046",46,"003004003046",null,"003004046",null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",9,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,33,11,"Public Works",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",518347,557826,599662,null,11,"Public Works",518347,557826,599662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Regional and Urban Development and Legislative Support",15,2,2,0,2,1987,2,2880,1,1390,1,1471,1,1559,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004002",null,null,"343",57,3,"Communications",4,"Entity Oversight",3,"Communication and Branding","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","003","057","003004","003057",57,"003004003057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",1,"Programme Management for Economic Policy, Tax, Financial Regulation and Research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,34,39,"Rural Development and Land Reform",null,null,"Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Nico Likhethe","(012) 315 5558","Nico.Likhethe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",2325590,2502879,2690594,null,39,"Rural Development and Land Reform",2325590,2502879,2690594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",5,0,0,0,0,0,0,0,1,147,1,156,1,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",1,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Current payments","Compensation of employees","Compensation of employees",0,0,1280,480,0,1351,1422,1502,0,0,0,1422,1502,1616.1519946471713,"Communications|Entity Oversight","003","004","004","001","003004","003001",1,"003004004001",null,"003004001",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",2,"Research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,35,30,"Science and Technology",null,null,"Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",327690,352671,379120,null,30,"Science and Technology",327690,352671,379120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",6,10,10,0,10,1580,10,1832,18,3024,18,3199,18,3385,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",2,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Current payments","Goods and services","Goods and services",0,0,331,331,331,466,492,523,0,0,0,492,523,552.28800000000001,"Communications|Entity Oversight","003","004","004","002","003004","003002",2,"003004004002",null,"003004002",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",3,"Financial Sector Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,36,31,"Small Business Development",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","rudzani.sikhwari@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",141356,152226,163643,null,31,"Small Business Development",141356,152226,163643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",7,3,3,0,3,653,3,757,2,436,2,461,2,488,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",46,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",473336,455122,475978,475978,475978,500953,526889,557449,0,0,0,526889,557449,588666.14399999997,"Communications|Entity Oversight","003","004","004","046","003004","003046",46,"003004004046",null,"003004046",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",4,"Tax Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,37,17,"Social Development",null,null,"Lindi Mzankomo","(012) 315 5256","Lindi.Mzankomo@treasury.gov.za","Yusuf Mayet","(012) 315 5189","yusuf.mayet@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",490351,527441,567001,null,17,"Social Development",490351,527441,567001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",8,4,4,0,4,1176,4,1364,3,780,3,825,3,873,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"344",57,3,"Communications",4,"Entity Oversight",4,"Regulatory Institutions","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,76,76,76,0,0,0,0,0,0,0,0,0,"Communications|Entity Oversight","003","004","004","057","003004","003057",57,"003004004057",null,"003004057",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",5,"Economic Policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,38,40,"Sport and Recreation South Africa",null,null,"Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Mabele Mdhluli","(012) 395 6775","Mabele.Mdhluli@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",111545,120058,129064,null,40,"Sport and Recreation South Africa",111545,120058,129064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",9,3,3,0,3,1170,3,1357,4,1680,4,1777,4,1880,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",21010,19804,20359,20359,20359,18601,19680,20821,0,0,0,19680,20821,22403.395925798104,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","001","004001","004001",1,"004001001001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",6,"Cooperative Banks Development Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,39,12,"Statistics South Africa",null,null,"Japie Jacobs","(012) 315 5546","Japie.Jacobs@treasury.gov.za","Thapelo Mokwana","(012) 315-5796","thapelo.mokwana@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1428465,1444929,1553296,null,12,"Statistics South Africa",1428465,1444929,1553296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",11,32,32,0,32,13300,32,16869,27,16308,27,17254,27,18255,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",14355,13022,7313,7313,7313,8093,8330,8619,0,0,0,8330,8619,9101.6640000000007,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","002","004001","004002",2,"004001001002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",1,"Programme Management for Public Finance and Budget Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,40,32,"Telecommunications and Postal Services",null,null,"Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",224300,241399,259506,null,32,"Telecommunications and Postal Services",224300,241399,259506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",13,12,12,0,12,9709,12,11002,19,15105,19,15981,19,16908,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",44,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Provinces and municipalities","Municipalities",17,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","044","004001","004044",44,"004001001044",null,"004001044",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",2,"Public Finance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,41,1,"The Presidency",null,null,"Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Thulasizwe Motha","(012) 406 9019","Thulasizwe.Motha@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",328935,354004,380555,null,1,"The Presidency",328935,354004,380555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",14,5,5,0,5,4490,5,5108,6,5264,6,5569,6,5892,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",52,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",974,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","052","004001","004052",52,"004001001052",null,"004001052",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",3,"Budget Office and Coordination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,42,33,"Tourism",null,null,"Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",282563,304111,326921,null,33,"Tourism",282563,304111,326921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Institutional Development",15,1,1,0,1,1115,1,1293,1,1268,1,1343,1,1420,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004003",null,null,"411",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",400,87,80,80,80,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","001","057","004001","004057",57,"004001001057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",4,"Intergovernmental Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,43,34,"Trade and Industry",null,null,"Isaac Kurasha","(012) 315 5213","isaac.kurasha@treasury.gov.za","Nokuthula Ngomane","(012) 315 5223","Nokuthula.Ngomane@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",927845,998578,1073471,null,34,"Trade and Industry",927845,998578,1073471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",6,5,5,0,5,880,5,1093,7,1820,7,1915,7,2126,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"412",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management","Current payments","Compensation of employees","Compensation of employees",12529,12494,14288,15288,15288,10998,11602,12275,0,0,0,11602,12275,13207.899956254347,"Cooperative Governance And Traditional Affairs|Administration","004","001","002","001","004001","004001",1,"004001002001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",5,"Financial and Fiscal Commission"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,44,43,"Traditional Affairs",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",73853,79466,85426,null,43,"Traditional Affairs",73853,79466,85426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",7,2,2,0,2,331,2,638,2,634,2,667,2,806,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"412",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management","Current payments","Goods and services","Goods and services",3041,4024,6724,4724,4724,3216,3310,3425,0,0,0,3310,3425,3616.8,"Cooperative Governance And Traditional Affairs|Administration","004","001","002","002","004001","004002",2,"004001002002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",1,"Programme Management for Asset and Liability Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,45,35,"Transport",null,null,"James Archer","(012) 395 6736","James.Archer@treasury.gov.za","Luyolo Ntlangula ","(012) 315-5571","luyolo.ntangula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",469961,505888,543828,null,35,"Transport",496711.104536,534708.11248073599,574849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",8,2,2,0,2,735,2,829,2,748,2,787,2,935,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"412",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",2,"Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",171,14,50,50,50,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","002","057","004001","004057",57,"004001002057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",2,"State Owned Entity Financial Management and Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,46,36,"Water and Sanitation",null,null,"Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mahomed-Alli@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",1720205,1851343,1990193,null,36,"Water and Sanitation",1720205,1851343,1990193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",9,6,6,0,6,2710,6,3057,6,2865,6,2954,6,3325,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",52019,56153,57768,54468,54468,61704,65256,69002,0,0,0,65256,69002,74246.151754090621,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","001","004001","004001",1,"004001003001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",3,"Government Debt Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,47,13,"Women",null,null,"George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",null,null,null,"datafileNAT@treasury.gov.za",85451,91435,98292,null,13,"Women",85451,91435,98292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",11,7,7,0,7,3980,7,4489,13,9004,13,9296,13,9866,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Current payments","Goods and services","Goods and services",44250,42070,50351,45566,45566,77218,56575,58399,0,0,0,56575,58399,61669.344000000005,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","002","004001","004002",2,"004001003002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",4,"Financial Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP106:AP152)","v":164062579},{"$f":"SUM(AQ106:AQ152)","v":176118966},{"$f":"SUM(AR106:AR152)","v":189327879},null,"Grand Total",null,{"$f":"SUM(AV106:AV152)","v":164126690.94442534},{"$f":"SUM(AW106:AW152)","v":176381641.50116232},189389412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",12,0,0,0,0,0,0,0,1,841,1,885,1,936,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",44,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Transfers and subsidies","Provinces and municipalities","Municipalities",2,24,100,100,100,100,103,106,0,0,0,103,106,111.93600000000001,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","044","004001","004044",44,"004001003044",null,"004001044",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",5,"Strategy and Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",13,6,6,0,6,4562,6,5146,6,5980,6,6001,6,5839,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",46,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,735,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","046","004001","004046",46,"004001003046",null,"004001046",null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",6,"Financial Investments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",14,4,4,0,4,4256,4,4801,4,4028,4,4931,4,4929,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",52,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Transfers and subsidies","Households","Social benefits",0,18,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","052","004001","004052",52,"004001003052",null,"004001052",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",1,"Programme Management for Financial Accounting and Supply Chain Management Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","National Disaster Management Centre",15,1,1,0,1,1256,1,1417,1,1428,1,1498,1,1850,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004004",null,null,"413",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",7275,10440,2700,2712,2712,1254,1138,1205,0,0,0,1138,1205,1272.48,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","057","004001","004057",57,"004001003057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",2,"Office of the Chief Procurement Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",5,2,2,0,2,390,2,469,2,294,2,311,2,329,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"413",56,4,"Cooperative Governance And Traditional Affairs",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",1433,361,1000,478,478,1746,1950,1990,0,0,0,1950,1990,2101.44,"Cooperative Governance And Traditional Affairs|Administration","004","001","003","056","004001","004056",56,"004001003056",null,"004001056",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",3,"Financial Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",6,10,10,0,10,2450,10,2950,8,1352,8,1430,8,1513,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Current payments","Compensation of employees","Compensation of employees",16723,16133,17174,18674,18674,21793,23057,24394,0,0,0,23057,24394,26247.943913064646,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","001","004001","004001",1,"004001004001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",4,"Financial Reporting for National Accounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",7,3,3,0,3,865,3,1041,4,832,4,880,4,931,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Current payments","Goods and services","Goods and services",9719,8628,11895,10713,10713,10781,11678,12337,0,0,0,11678,12337,13027.872000000001,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","002","004001","004002",2,"004001004002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",5,"Financial Management Policy and Compliance Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",8,5,5,0,5,1750,5,2107,5,1255,5,1328,5,1405,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",52,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Transfers and subsidies","Households","Social benefits",0,222,0,64,64,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","052","004001","004052",52,"004001004052",null,"004001052",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",6,"Audit Statutory Bodies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",9,6,6,0,6,2079,6,2503,14,7218,14,7637,14,8080,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",57,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",170,30,1200,432,432,2000,2058,2130,0,0,0,2058,2130,2249.2800000000002,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","057","004001","004057",57,"004001004057",null,"004001057",null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",7,"Service Charges: Commercial Banks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",11,0,0,0,0,0,0,0,35,21866,35,23134,35,24476,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"414",63,4,"Cooperative Governance And Traditional Affairs",1,"Administration",4,"Financial Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",418,263,0,100,100,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Administration","004","001","004","063","004001","004063",63,"004001004063",null,"004001063",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",1,"Programme Management for International Financial Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",12,0,0,0,0,0,0,0,2,1580,2,1672,2,1769,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"415",1,4,"Cooperative Governance And Traditional Affairs",1,"Administration",5,"Internal Audit and Risk Management","Current payments","Compensation of employees","Compensation of employees",5151,5703,5299,6099,6099,6810,7175,7581,0,0,0,7175,7581,8157.1559729828268,"Cooperative Governance And Traditional Affairs|Administration","004","001","005","001","004001","004001",1,"004001005001",null,"004001001",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",2,"International Economic Cooperation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",13,20,20,0,20,13292,20,16004,18,17906,18,18945,18,20044,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"415",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",5,"Internal Audit and Risk Management","Current payments","Goods and services","Goods and services",3592,2897,4558,5758,5758,4665,4802,4967,0,0,0,4802,4967,5245.152,"Cooperative Governance And Traditional Affairs|Administration","004","001","005","002","004001","004002",2,"004001005002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",3,"African Integration and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",14,10,10,0,10,7990,10,9620,8,8944,8,9463,8,10012,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"416",2,4,"Cooperative Governance And Traditional Affairs",1,"Administration",6,"Office Accommodation","Current payments","Goods and services","Goods and services",44499,43307,35598,35598,35598,37485,41581,43022,0,0,0,41581,43022,45431.232000000004,"Cooperative Governance And Traditional Affairs|Administration","004","001","006","002","004001","004002",2,"004001006002",null,"004001002",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",4,"International Development Funding Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Local Government Support and Intervention Management",15,1,1,0,1,1202,1,1446,1,1601,1,1691,1,1791,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004005",null,null,"421",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support","Current payments","Compensation of employees","Compensation of employees",2130,2834,4773,4773,4773,2146,2270,2402,0,0,0,2270,2402,2584.5519914397505,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","001","001","004002","004001",1,"004002001001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",5,"International Projects"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",6,1,1,0,1,306,1,426,19,6491,19,7101,19,7421,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"421",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",1,"Management: Regional and Urban Development and Legislative Support","Current payments","Goods and services","Goods and services",908,511,1349,1349,1349,950,977,1012,0,0,0,977,1012,1068.672,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","001","002","004002","004002",2,"004002001002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",1,"Government Pensions Administration Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",7,0,0,0,0,0,0,0,6,3739,6,4090,6,4274,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"422",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment","Current payments","Compensation of employees","Compensation of employees",3837,3848,3915,3915,3915,1309,1385,4204,0,0,0,1385,4204,4523.5039850177818,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","002","001","004002","004001",1,"004002002001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",2,"Civil Pensions and Contributions to Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",8,1,1,0,0,0,0,0,13,6006,13,6571,13,6867,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"422",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment","Current payments","Goods and services","Goods and services",1969,2905,1715,1715,1715,2100,2161,2236,0,0,0,2161,2236,2361.2159999999999,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","002","002","004002","004002",2,"004002002002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",3,"Military Pensions and Other Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",9,0,0,0,0,0,0,0,31,15531,31,16991,31,17501,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"422",57,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",2,"Local Government Legislative Support and Institutional Establishment","Payments for capital assets","Machinery and equipment","Other machinery and equipment",31,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","002","057","004002","004057",57,"004002002057",null,"004002057",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",2,"Local Government Financial Management Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",11,0,0,0,1,405,1,563,17,10370,17,11405,17,11818,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"423",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning","Current payments","Compensation of employees","Compensation of employees",4530,5249,4703,4703,4703,2120,2730,2696,0,0,0,2730,2696,2900.8959903919931,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","003","001","004002","004001",1,"004002003001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",3,"Urban Development and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",13,9,9,0,9,9150,9,14800,11,9680,11,10590,11,10056,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"423",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning","Current payments","Goods and services","Goods and services",2026,1679,4120,4120,4120,5210,3304,3418,0,0,0,3304,3418,3609.4080000000004,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","003","002","004002","004002",2,"004002003002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",4,"Employment Creation Facilitation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",14,7,7,0,7,9448,7,16850,9,10161,9,11600,9,12222,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"423",57,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",3,"Urban Development Planning","Payments for capital assets","Machinery and equipment","Other machinery and equipment",23,85,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","003","057","004002","004057",57,"004002003057",null,"004002057",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",5,"Government Technical Advisory Centre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional Affairs","Community Work Programme",15,1,1,0,1,2950,1,4100,1,1505,1,1646,1,1983,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","004006",null,null,"424",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning: Districts and Regions","Current payments","Compensation of employees","Compensation of employees",4010,4455,5186,5186,5186,5782,6118,2812,0,0,0,6118,2812,3025.7119899785921,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004","001","004002","004001",1,"004002004001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",6,"Infrastructure Development Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",3,852,78,0,78,7769,474,47272,474,55428,230,31235,230,33344,"Home Affairs|Administration","005","001","005001",null,null,"424",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",4,"Spatial Planning: Districts and Regions","Current payments","Goods and services","Goods and services",4007,2072,3660,3660,3660,6161,6426,6557,0,0,0,6426,6557,6924.192,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","004","002","004002","004002",2,"004002004002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",9,"Revenue Administration",1,"South African Revenue Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",4,443,0,64,64,8899,57,7935,57,9305,57,10806,57,11536,"Home Affairs|Administration","005","001","005001",null,null,"425",1,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice","Current payments","Compensation of employees","Compensation of employees",3437,3589,4381,4381,4381,6868,6852,8441,0,0,0,6852,8441,9082.5159699179585,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","005","001","004002","004001",1,"004002005001",null,"004002001",null,null,null,null,null,null,null,7,"National Treasury",10,"Financial Intelligence and State Security",1,"Financial Intelligence Centre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",5,630,37,0,37,5222,37,5229,37,6130,37,7120,37,7600,"Home Affairs|Administration","005","001","005001",null,null,"425",2,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",5,"Intergovernmental Policy and Practice","Current payments","Goods and services","Goods and services",3140,2810,3400,3400,3400,2108,2170,2245,0,0,0,2170,2245,2370.7200000000003,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","005","002","004002","004002",2,"004002005002",null,"004002002",null,null,null,null,null,null,null,7,"National Treasury",10,"Financial Intelligence and State Security",2,"Secret Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",6,957,273,2,228,38640,263,44626,263,52325,263,60768,263,64871,"Home Affairs|Administration","005","001","005001",null,null,"426",44,4,"Cooperative Governance And Traditional Affairs",2,"Regional and Urban Development and Legislative Support",6,"Municipal Demarcation Transition Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",0,0,39000,39000,39000,297422,111856,52900,0,0,-52900,111856,0,0,"Cooperative Governance And Traditional Affairs|Regional and Urban Development and Legislative Support","004","002","006","044","004002","004044",44,"004002006044",null,"004002044",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",1,"Provincial Equitable Share"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",7,2976,113,0,113,23642,115,24090,115,28247,115,32805,115,35020,"Home Affairs|Administration","005","001","005001",null,null,"431",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development","Current payments","Compensation of employees","Compensation of employees",6576,7866,11547,11547,11547,2216,2345,2481,0,0,0,2345,2481,2669.5559911582104,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","001","001","004003","004001",1,"004003001001",null,"004003001",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",2,"Debt-service costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",8,981,106,2,108,28061,149,38761,149,45449,149,52782,149,56346,"Home Affairs|Administration","005","001","005001",null,null,"431",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development","Current payments","Goods and services","Goods and services",3190,7492,9281,9281,9281,950,978,1012,0,0,0,978,1012,1068.672,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","001","002","004003","004002",2,"004003001002",null,"004003002",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",3,"General Fuel Levy Sharing with Metropolitan Municipalities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",9,252,73,2,75,23165,3,928,3,1088,3,1263,3,1349,"Home Affairs|Administration","005","001","005001",null,null,"431",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",1,"Management: Institutional Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",34,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","001","057","004003","004057",57,"004003001057",null,"004003057",null,null,null,null,null,null,null,7,"National Treasury",16,"Direct charge against the National Revenue Fund",4,"National Revenue Fund payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",10,589,52,0,52,20047,123,47476,123,55668,123,64650,123,69015,"Home Affairs|Administration","005","001","005001",null,null,"432",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Current payments","Compensation of employees","Compensation of employees",3636,4057,4139,4139,4139,4331,4581,4852,0,0,0,4581,4852,5220.7519827084388,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","001","004003","004001",1,"004003002001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",1,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",11,198,88,2,90,73048,33,26817,33,31444,33,36517,33,38983,"Home Affairs|Administration","005","001","005001",null,null,"432",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Current payments","Goods and services","Goods and services",1350,2209,5478,5478,5478,3100,3191,3301,0,0,0,3191,3301,3485.8560000000002,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","002","004003","004002",2,"004003002002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",2,"Corporate and Financial Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",12,207,53,0,53,50981,110,105938,110,124216,110,144260,110,154001,"Home Affairs|Administration","005","001","005001",null,null,"432",48,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",400,238,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","048","004003","004048",48,"004003002048",null,"004003048",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",3,"Information Technology Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",13,112,67,1,68,83744,68,83846,68,98312,68,114176,68,121885,"Home Affairs|Administration","005","001","005001",null,null,"432",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",2,"Human Resources Management Systems","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,20,20,20,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","002","057","004003","004057",57,"004003002057",null,"004003057",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",4,"Internal Audit and Enterprise Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",14,33,23,0,23,34170,22,32724,22,38370,21,42536,21,45408,"Home Affairs|Administration","005","001","005001",null,null,"433",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",3,"Municipal Finance","Current payments","Compensation of employees","Compensation of employees",5576,6133,6455,6455,6455,6795,7701,8147,0,0,0,7701,8147,8766.1719709657154,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","003","001","004003","004001",1,"004003003001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",5,"Ministerial Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",15,10,8,2,10,18067,11,19898,11,23331,11,27096,11,28926,"Home Affairs|Administration","005","001","005001",null,null,"433",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",3,"Municipal Finance","Current payments","Goods and services","Goods and services",2710,2589,2727,6627,6627,27690,24983,22996,0,0,0,24983,22996,24283.776000000002,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","003","002","004003","004002",2,"004003003002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",1,"Programme Management for Outcomes Monitoring and Evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Administration",16,3,3,0,3,4975,3,4981,3,5840,3,6783,3,7241,"Home Affairs|Administration","005","001","005001",null,null,"434",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement","Current payments","Compensation of employees","Compensation of employees",3526,3752,3950,3950,3950,3108,3289,3696,0,0,0,3289,3696,3976.8959868281922,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004","001","004003","004001",1,"004003004001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",2,"Outcomes Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",3,0,420,0,420,41868,400,55630,400,52496,305,43273,305,46212,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"434",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement","Current payments","Goods and services","Goods and services",993,2784,3006,3006,3006,5292,3412,3558,0,0,0,3412,3558,3757.248,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004","002","004003","004002",2,"004003004002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",3,"Evaluation and Research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",4,0,0,0,1,139,1,246,1,183,1,198,1,212,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"434",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",4,"Citizen Engagement","Payments for capital assets","Machinery and equipment","Other machinery and equipment",115,197,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","004","057","004003","004057",57,"004003004057",null,"004003057",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",1,"Programme Management for Institutional Performance Monitoring and Evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",5,0,282,0,282,39830,251,49460,251,46674,251,50457,251,53884,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"435",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance","Current payments","Compensation of employees","Compensation of employees",3321,3631,3959,3959,3959,4418,4672,2705,0,0,0,4672,2705,2910.5799903599191,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","005","001","004003","004001",1,"004003005001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",2,"Management Performance Monitoring and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",6,5204,4970,0,4753,806137,4228,1000430,4228,944069,4228,1020602,4228,1089915,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"435",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance","Current payments","Goods and services","Goods and services",1501,1295,1506,1506,1506,2600,2676,2769,0,0,0,2676,2769,2924.0640000000003,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","005","002","004003","004002",2,"004003005002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",3,"Presidential Frontline Service Delivery Performance Monitoring and Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",7,103,976,0,976,204365,1012,295629,1012,278974,1012,301590,1012,322073,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"435",57,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",5,"Anti-Corruption and Good Governance","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,50,50,50,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","005","057","004003","004057",57,"004003005057",null,"004003057",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",4,"Macro Monitoring and Evaluation Policy and Capacity Building"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",8,514,889,0,889,231167,699,253578,699,239292,699,258691,699,276260,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"436",1,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",6,"Municipal Property Rates","Current payments","Compensation of employees","Compensation of employees",7525,7754,9532,9532,9532,12343,13059,13652,0,0,0,13059,13652,14689.551951346992,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","006","001","004003","004001",1,"004003006001",null,"004003001",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",1,"Programme Management for National Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",9,10,69,0,69,21329,35,15094,35,14244,35,15398,35,16444,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"436",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",6,"Municipal Property Rates","Current payments","Goods and services","Goods and services",0,0,0,0,0,2549,2539,2718,0,0,0,2539,2718,2870.2080000000001,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","006","002","004003","004002",2,"004003006002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",2,"Research and Policy Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",10,206,254,0,254,97998,310,166862,310,157461,310,170226,310,181787,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"437",44,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",7,"Local Government Equitable Share ","Transfers and subsidies","Provinces and municipalities","Municipalities",38964252,41592070,50207698,51706516,50506516,52568706,57012141,61731845,0,0,0,57012141,61731845,66423465.000000007,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","007","044","004003","004044",44,"004003007044",null,"004003044",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",3,"Government Performance Information"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",11,9,34,0,34,27618,14,15865,14,11198,14,16185,14,17284,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"438",44,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",8,"Municipal Infrastructure Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",14224447,14745445,14955762,14955762,14955762,14914028,15991252,16893685,0,0,0,15991252,16893685,17839731.359999999,{"$f":"+EF197&\"|\"&EH197","v":"Cooperative Governance And Traditional Affairs|Institutional Development"},{"$f":"REPT(\"0\",3-LEN(EE197))&EE197","v":"004"},{"$f":"REPT(\"0\",3-LEN(EG197))&EG197","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI197))&EI197","v":"008"},{"$f":"REPT(\"0\",3-LEN(ED197))&ED197","v":"044"},{"$f":"+FC197&FD197","v":"004003"},{"$f":"+FC197&FF197","v":"004044"},{"$f":"+FF197*1","v":44},{"$f":"FG197&FE197&REPT(\"0\",3-LEN(FI197))&FI197","v":"004003008044"},null,{"$f":"LEFT(FJ197,6)&FF197","v":"004003044"},null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",1,"Youth Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",12,60,73,0,73,70274,75,100727,75,71099,75,102758,75,109737,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"439",2,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",9,"Municipal Systems Improvement Grant ","Current payments","Goods and services","Goods and services",240307,252152,251442,251442,251442,84349,103249,115116,0,0,0,103249,115116,121562.496,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","009","002","004003","004002",2,"004003009002",null,"004003002",null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",2,"National Youth Development Agency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",13,39,54,0,54,66555,53,91132,53,64327,53,92970,53,99283,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"4310",46,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",10,"Department of Traditional Affairs","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",111702,115864,119447,125928,125928,129798,141709,150733,0,0,0,141709,150733,159174.04800000001,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","010","046","004003","004046",46,"004003010046",null,"004003046",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",14,4,13,0,13,19329,14,29040,14,20498,14,29626,14,31638,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"4311",46,4,"Cooperative Governance And Traditional Affairs",3,"Institutional Development",11,"Municipal Infrastructure Support Agency","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",261795,294162,304013,304013,304013,349889,385336,354785,0,0,0,385336,301885,374652.96,"Cooperative Governance And Traditional Affairs|Institutional Development","004","003","011","046","004003","004046",46,"004003011046",null,"004003046",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",2,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Citizen Affairs",15,1,1,1,2,3617,1,2522,1,1781,1,2574,1,2747,"Home Affairs|Citizen Affairs","005","002","005002",null,null,"441",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Current payments","Compensation of employees","Compensation of employees",4216,3806,5788,4788,4788,2492,2637,2789,0,0,0,2637,2789,3000.9639900605598,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","001","004004","004001",1,"004004001001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",3,0,3,0,3,640,135,8845,105,14155,105,15892,105,16992,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"441",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Current payments","Goods and services","Goods and services",1135,10330,972,1172,1172,950,978,1012,0,0,0,978,1012,1068.672,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","002","004004","004002",2,"004004001002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",4,"Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",5,0,6,0,6,1814,16,1485,16,3056,16,3431,16,3669,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"441",58,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Payments for capital assets","Heritage assets","Heritage assets",0,138,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","058","004004","004058",58,"004004001058",null,"004004058",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",5,"Human Resources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",6,3856,586,0,554,201413,1373,153056,1373,314922,1373,353563,1373,378041,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"441",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",1,"Management: National Disaster Management Centre","Payments for capital assets","Machinery and equipment","Other machinery and equipment",156,3625,50,50,50,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","001","057","004004","004057",57,"004004001057",null,"004004057",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",6,"Communications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",7,48,41,0,41,18375,49,6744,49,13875,49,15578,49,16656,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"442",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention","Current payments","Compensation of employees","Compensation of employees",5191,5208,5369,5169,5169,7901,8359,4625,0,0,0,8359,4625,4976.4999835174212,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","002","001","004004","004001",1,"004004002001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",7,"Strategic Planning, Monitoring and Evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",8,1061,178,0,178,99069,433,74004,433,152266,433,170949,433,182785,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"442",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention","Current payments","Goods and services","Goods and services",5734,36388,7398,7398,7398,25432,45591,49785,0,0,0,45591,49785,52572.959999999999,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","002","002","004004","004002",2,"004004002002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",8,"Intergovernmental Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",9,1,9,0,9,5955,0,0,0,0,0,0,0,0,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"442",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",2,"Disaster Risk Reduction, Capacity Building and Intervention","Payments for capital assets","Machinery and equipment","Other machinery and equipment",65,0,95,95,95,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","002","057","004004","004057",57,"004004002057",null,"004004057",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",9,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",10,231,94,0,94,77625,130,32966,130,67830,130,76152,130,81425,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"443",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management","Current payments","Compensation of employees","Compensation of employees",3772,4162,3946,4446,4446,3453,3653,3865,0,0,0,3653,3865,4158.7399862259099,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","003","001","004004","004001",1,"004004003001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",10,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",11,1,12,0,12,22529,6,3459,6,6591,6,7327,6,7834,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"443",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management","Current payments","Goods and services","Goods and services",3486,843,1657,1657,1657,2335,2403,2487,0,0,0,2403,2487,2626.2719999999999,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","003","002","004004","004002",2,"004004003002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",12,54,23,0,23,51175,40,27330,38,49471,38,54994,38,58802,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"443",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",3,"Legislation and Policy Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","003","057","004004","004057",57,"004004003057",null,"004004057",null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",2,"Legal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",13,45,15,0,15,42730,16,13996,16,26668,16,29646,16,31698,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"444",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems","Current payments","Compensation of employees","Compensation of employees",0,0,1064,964,964,3406,3604,3813,0,0,0,3604,3813,4102.7879864112274,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004","001","004004","004001",1,"004004004001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",3,"Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",14,13,7,0,7,24056,9,9498,9,18097,9,20117,9,21510,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"444",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",4,"Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems","Current payments","Goods and services","Goods and services",0,0,1274,1074,1074,650,669,692,0,0,0,669,692,730.75200000000007,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","004","002","004004","004002",2,"004004004002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",1,"Energy Enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Affairs","Immigration Affairs",15,1,1,0,1,4179,1,1283,1,2445,1,2718,1,2906,"Home Affairs|Immigration Affairs","005","003","005003",null,null,"445",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",5,"Fire Services","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,2661,2815,2979,0,0,0,2815,2979,3205.4039893834374,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","005","001","004004","004001",1,"004004005001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",2,"Manufacturing Enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",5,120,120,0,136,24010,120,24543,120,24788,120,24912,120,28456,"International Relations and Cooperation|Administration","006","001","006001",null,null,"445",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",5,"Fire Services","Current payments","Goods and services","Goods and services",0,0,0,0,0,451,464,480,0,0,0,464,480,506.88,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","005","002","004004","004002",2,"004004005002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",3,"Transport Enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",6,83,80,2,82,17685,80,19405,80,19599,83,20435,83,24866,"International Relations and Cooperation|Administration","006","001","006001",null,null,"446",1,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems","Current payments","Compensation of employees","Compensation of employees",5319,5534,5303,6103,6103,7435,7866,6214,0,0,0,7866,6214,6686.2639778545417,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","006","001","004004","004001",1,"004004006001",null,"004004001",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",4,"Economic Impact and Policy Alignment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",7,207,170,1,134,34347,170,53830,172,55550,177,58158,202,70263,"International Relations and Cooperation|Administration","006","001","006001",null,null,"446",2,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems","Current payments","Goods and services","Goods and services",7263,1476,18342,18342,18342,17907,16645,17637,0,0,0,16645,17637,18624.672000000002,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","006","002","004004","004002",2,"004004006002",null,"004004002",null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",5,"Strategic Partnerships"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",8,59,57,2,101,28103,57,19789,57,19867,57,20152,59,21899,"International Relations and Cooperation|Administration","006","001","006001",null,null,"446",57,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",6,"Information Technology, Intelligence and Information Management Systems","Payments for capital assets","Machinery and equipment","Other machinery and equipment",4829,2810,2304,2304,2304,2347,2416,2499,0,0,0,2416,2499,2638.944,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","006","057","004004","004057",57,"004004006057",null,"004004057",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",9,0,0,0,55,22988,0,0,0,0,0,0,0,0,"International Relations and Cooperation|Administration","006","001","006001",null,null,"447",44,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",7,"Disaster Relief Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",170714,121483,261149,261149,161149,269922,300281,317697,0,0,0,300281,317697,335488.03200000001,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","007","044","004004","004044",44,"004004007044",null,"004004044",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",2,"Departmental Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",10,232,203,6,156,68788,203,102527,203,102900,209,112810,217,123077,"International Relations and Cooperation|Administration","006","001","006001",null,null,"447",43,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",7,"Disaster Relief Grant","Transfers and subsidies","Provinces and municipalities","Provinces",93630,85951,103194,103194,103194,111545,123432,130591,0,0,0,123432,130591,137904.09600000002,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","007","043","004004","004043",43,"004004007043",null,"004004043",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",11,0,0,0,5,3134,0,0,0,0,0,0,0,0,"International Relations and Cooperation|Administration","006","001","006001",null,null,"448",44,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",8,"Municipal Disaster Recovery Grant","Transfers and subsidies","Provinces and municipalities","Municipalities",118340,190102,188900,188900,188900,140000,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|National Disaster Management Centre","004","004","008","044","004004","004044",44,"004004008044",null,"004004044",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",4,"Finance Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",12,137,115,7,138,103713,115,96186,115,96647,117,98500,120,104730,"International Relations and Cooperation|Administration","006","001","006001",null,null,"451",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions","Current payments","Compensation of employees","Compensation of employees",4200,4414,4255,4255,4255,2198,2324,2460,0,0,0,2324,2460,2646.95999123305,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","001","001","004005","004001",1,"004005001001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",5,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",13,47,41,9,35,28905,41,41144,41,41545,43,44462,47,54100,"International Relations and Cooperation|Administration","006","001","006001",null,null,"451",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions","Current payments","Goods and services","Goods and services",4722,2510,3708,9500,9500,950,978,1011,0,0,0,978,1011,1067.616,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","001","002","004005","004002",2,"004005001002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",6,"Legal Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",14,12,12,8,17,17662,12,13820,12,13990,12,14120,12,14600,"International Relations and Cooperation|Administration","006","001","006001",null,null,"451",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",1,"Management: Local Government Support and Interventions","Payments for capital assets","Machinery and equipment","Other machinery and equipment",37,0,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","001","057","004005","004057",57,"004005001057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",7,"International Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",15,10,12,0,9,11517,12,15605,12,15980,12,16031,12,16731,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Current payments","Compensation of employees","Compensation of employees",5054,3820,3330,3330,3330,9242,9778,7345,0,0,0,9778,7345,7903.2199738238833,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","001","004005","004001",1,"004005002001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",8,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration",16,1,2,0,1,1812,2,4040,2,4164,2,4297,2,4570,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Current payments","Goods and services","Goods and services",5181,481,1588,1564,1564,3560,3664,3791,0,0,0,3664,3791,4003.2960000000003,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","002","004005","004002",2,"004005002002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",1,"Management: Policy Development, Research and Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration","Deputy Ministers",2,2,0,2,4585,2,3980,2,4100,2,4379,2,4633,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",52,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Transfers and subsidies","Households","Social benefits",3859,117,0,24,24,309276,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","052","004005","004052",52,"004005002052",null,"004005052",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",2,"Policy Oversight, Development and Knowledge Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Administration","Minister",1,1,0,1,2354,1,2572,1,2650,1,2830,1,2994,"International Relations and Cooperation|Administration","006","001","006001",null,null,"452",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",2,"Municipal Performance Monitoring","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,68,100,100,100,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","002","057","004005","004057",57,"004005002057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",3,"Macro Policy Modelling and Costing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",5,12,12,0,34,7748,12,3034,12,2181,31,3959,31,4055,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"453",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme","Current payments","Compensation of employees","Compensation of employees",6405,7106,8862,8862,8862,23422,24780,20102,0,0,0,24780,20102,21629.751928360478,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","003","001","004005","004001",1,"004005003001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",4,"Integrated Public Sector Reform"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",6,1,0,0,11,3018,0,0,1,218,12,3233,12,3747,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"453",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",3,"Local Government Improvement Programme","Current payments","Goods and services","Goods and services",13009,4394,5699,5699,5699,5740,5908,6113,0,0,0,5908,6113,6455.3280000000004,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","003","002","004005","004002",2,"004005003002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",5,"Transformation Policies and Programmes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",7,237,219,0,114,35027,219,65037,237,63849,149,48191,149,54145,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"454",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions","Current payments","Compensation of employees","Compensation of employees",7875,7548,7108,7108,7108,4431,4688,4960,0,0,0,4688,4960,5336.9599823235485,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004","001","004005","004001",1,"004005004001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",6,"Research and Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",8,10,10,0,98,39993,10,5121,10,3346,77,33573,77,37805,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"454",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions","Current payments","Goods and services","Goods and services",5071,4342,1393,1393,1393,9328,7664,3786,0,0,0,7664,3786,3998.0160000000001,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004","002","004005","004002",2,"004005004002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",7,"Productivity and Efficiency Studies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",10,374,357,0,309,201055,357,246740,374,185653,365,194277,365,209777,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"454",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",4,"Litigations and Interventions","Payments for capital assets","Machinery and equipment","Other machinery and equipment",11,21,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","004","057","004005","004057",57,"004005004057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",8,"Public Service Access Norms and Mechanisms"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",11,0,0,0,0,0,0,0,0,0,4,0,4,0,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"455",1,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management","Current payments","Compensation of employees","Compensation of employees",5135,7130,12585,12585,12585,19055,20421,21867,0,0,0,20421,21867,23528.891922070368,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","005","001","004005","004001",1,"004005005001",null,"004005001",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",1,"Management: Labour Relations and Human Resource Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",12,194,181,0,184,129611,181,135608,194,131191,178,128112,178,145238,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"455",2,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management","Current payments","Goods and services","Goods and services",2656,3393,2880,2880,2880,1633,1221,3348,0,0,0,1221,3348,3535.4880000000003,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","005","002","004005","004002",2,"004005005002",null,"004005002",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",2,"Labour Relations, Negotiations and Discipline Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",13,148,140,0,114,95185,140,136107,148,129959,133,121796,133,138847,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"455",57,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",5,"Municipal Infrastructure Grant Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,150,150,150,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","005","057","004005","004057",57,"004005005057",null,"004005057",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",3,"Workplace Environment Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations",14,29,26,0,48,49900,26,38405,29,30720,42,42809,42,48712,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"456",46,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",6,"South African Local Government Association","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",25999,26904,9215,9215,9215,29500,31300,33100,0,0,0,31300,33100,34953.599999999999,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","006","046","004005","004046",46,"004005006046",null,"004005046",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",4,"Human Resource Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations","Locally Recruited personnel ",0,0,1594,0,613563,0,731199,0,629553,0,699593,0,734573,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"457",46,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",7,"Municipal Demarcation Board","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",42152,44230,45793,45793,45793,58220,50631,53568,0,0,0,50631,53568,56567.808000000005,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","007","046","004005","004046",46,"004005007046",null,"004005046",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",5,"Remuneration and Job Grading"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Relations","Foreign Service Allowance",0,0,0,0,769436,0,760328,0,726467,0,743976,0,879509,"International Relations and Cooperation|International Relations","006","002","006002",null,null,"458",51,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",8,"South African Cities Network","Transfers and subsidies","Non-profit institutions","Non-profit institutions",11765,6071,6286,6286,6286,6619,6950,7353,0,0,0,6950,7353,7764.768,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","008","051","004005","004051",51,"004005008051",null,"004005051",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",6,"Employee Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",5,20,19,0,17,2619,19,3882,17,3089,17,3999,17,3890,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"459",51,4,"Cooperative Governance And Traditional Affairs",5,"Local Government Support and Intervention Management",9,"United Cities and Local Government of Africa","Transfers and subsidies","Non-profit institutions","Non-profit institutions",2123,3209,5792,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Local Government Support and Intervention Management","004","005","009","051","004005","004051",51,"004005009051",null,"004005051",null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",7,"Human Resource Planning, Employment Practices and Performance Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",6,3,0,0,0,0,0,0,0,0,0,0,0,0,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"461",1,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme","Current payments","Compensation of employees","Compensation of employees",24113,22259,36739,36739,36739,48462,54102,55328,0,0,0,54102,55328,59532.927802822036,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","001","001","004006","004001",1,"004006001001",null,"004006001",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",1,"Management: Government Chief Information Officer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",7,49,40,0,32,8214,40,16401,39,10506,39,11521,39,11872,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"461",2,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme","Current payments","Goods and services","Goods and services",1697594,1627670,2339200,2339200,2239200,3092292,3646501,3754149,0,0,0,3646501,3754149,3964381.344,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","001","002","004006","004002",2,"004006001002",null,"004006002",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",2,"Public Service ICT E-enablement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",8,3,3,0,15,4776,3,1637,3,1003,3,1271,3,1534,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"461",57,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",1,"Management: Community Work Programme","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,36,0,0,0,0,0,0,0,0,0,0,0,0,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","001","057","004006","004057",57,"004006001057",null,"004006057",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",3,"Public Service ICT Stakeholder Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",10,87,87,0,74,34914,87,52387,68,33755,68,36750,68,39941,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"462",1,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",2,"Programme Coordination","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,11622,12296,13009,0,0,0,12296,13009,13997.683953638516,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","002","001","004006","004001",1,"004006002001",null,"004006001",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",4,"Public Service ICT Risk Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",11,0,0,0,15,9921,0,0,0,0,0,0,0,0,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"462",2,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",2,"Programme Coordination","Current payments","Goods and services","Goods and services",0,0,0,0,0,26910,28071,29604,0,0,0,28071,29604,31261.824000000001,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","002","002","004006","004002",2,"004006002002",null,"004006002",null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",5,"Public Service ICT Service Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",12,60,60,0,52,36947,60,52849,60,38574,60,43333,60,45846,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"463",1,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation","Current payments","Compensation of employees","Compensation of employees",0,0,0,0,0,3399,3596,3805,0,0,0,3596,3805,4094.1799864397381,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","003","001","004006","004001",1,"004006003001",null,"004006001",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",1,"Management: Service Delivery Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",13,21,21,0,21,18660,21,22926,17,14027,17,15942,17,16867,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"463",2,4,"Cooperative Governance And Traditional Affairs",6,"Community Work Programme",3,"Partnerships, Norms, Standards and Innovation","Current payments","Goods and services","Goods and services",0,0,0,0,0,8500,8867,9351,0,0,0,8867,9351,9874.6560000000009,"Cooperative Governance And Traditional Affairs|Community Work Programme","004","006","003","002","004006","004002",2,"004006003002",null,"004006002",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",2,"Service Delivery Planning and Operations Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation",14,8,8,0,8,7878,8,11717,7,7415,7,7977,7,8578,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"511",1,5,"Home Affairs",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",17293,19194,20579,21071,21071,23416,24277,25023,0,0,0,24277,25023,26924.747910823015,"Home Affairs|Administration","005","001","001","001","005001","005001",1,"005001001001",null,"005001001",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",3,"Service Delivery Improvement Initiatives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation","Foreign Service Allowance",0,0,0,0,105114,0,110802,0,123022,0,130620,0,159963,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"511",2,5,"Home Affairs",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",9583,9113,23188,23188,23188,20337,20888,21948,0,0,0,20888,21948,23177.088,"Home Affairs|Administration","005","001","001","002","005001","005002",2,"005001001002",null,"005001002",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",4,"Community Development and Citizen Relations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","International Cooperation","Locally Recruited personnel",0,0,111,0,76846,0,49056,0,94533,0,97022,0,99963,"International Relations and Cooperation|International Cooperation","006","003","006003",null,null,"511",46,5,"Home Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",2,2,4,4,4,4,4,4,0,0,0,4,4,4.2240000000000002,"Home Affairs|Administration","005","001","001","046","005001","005046",46,"005001001046",null,"005001046",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",5,"Public Participation and Social Dialogue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and Cooperation","Public Diplomacy and Protocol Services",2,0,0,0,1,141,0,0,0,0,0,0,0,0,"International Relations and Cooperation|Public Diplomacy and Protocol Services","006","004","006004",null,null,"511",52,5,"Home Affairs",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",92,106,0,0,0,0,0,0,0,0,0,0,0,0,"Home Affairs|Administration","005","001","001","052","005001","005052",52,"005001001052",null,"005001052",null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",6,"Batho Pele Support Initiatives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","Administration",10,22,22,0,20,9886,22,13255,23,12539,23,13516,23,14438,"National Treasury|Administration","007","001","007001",null,null,"513",56,5,"Home Affairs",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",35863,1500,10000,10000,10000,10000,10283,10879,0,0,0,10283,10879,11488.224,"Home Affairs|Administration","005","001","003","056","005001","005056",56,"005001003056",null,"005001056",null,null,null,null,null,null,null,11,"Public Works",2,"Intergovernmental Coordination",1,"Monitoring, Evaluation and Reporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","Economic Policy, Tax, Financial Regulation and Research",5,1,1,0,1,215,1,232,1,242,1,260,1,279,"National Treasury|Economic Policy, Tax, Financial Regulation and Research","007","002","007002",null,null,"514",62,5,"Home Affairs",1,"Administration",4,"Transversal Information Technology Management","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",64092,19630,0,0,0,0,0,0,0,0,0,0,0,0,"Home Affairs|Administration","005","001","004","062","005001","005062",62,"005001004062",null,"005001062",null,null,null,null,null,null,null,11,"Public Works",4,"Property and Construction Industry Policy and Research",1,"Construction Policy Development Programme"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","Public Finance and Budget Management",11,62,61,4,57,32063,65,37187,64,40527,64,43688,64,46644,"National Treasury|Public Finance and Budget Management","007","003","007003",null,null,"523",57,5,"Home Affairs",2,"Citizen Affairs",3,"Identification Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",447,902,0,0,0,0,0,0,0,0,0,0,0,0,"Home Affairs|Citizen Affairs","005","002","003","057","005002","005057",57,"005002003057",null,"005002057",null,null,null,null,null,null,null,12,"Statistics South Africa",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Treasury","International Financial Relations",9,8,4,0,4,1675,4,1739,7,2915,7,3140,7,3350,"National Treasury|International Financial Relations","007","006","007006",null,null,"612",1,6,"International Relations and Cooperation",1,"Administration",2,"Departmental Management","Current payments","Compensation of employees","Compensation of employees",14336,14477,16388,16388,16388,16606,17734,18763,0,0,0,17734,18763,20188.987933132408,"International Relations and Cooperation|Administration","006","001","002","001","006001","006001",1,"006001002001",null,"006001001",null,null,null,null,null,null,null,12,"Statistics South Africa",7,"Survey Operations",1,"Programme Management for Survey Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and Evaluation","Administration",1,5,5,0,5,178,5,255,7,385,7,419,7,467,"Planning, Monitoring and Evaluation|Administration","008","001","008001",null,null,"615",52,6,"International Relations and Cooperation",1,"Administration",5,"Corporate Services","Transfers and subsidies","Households","Social benefits",910,1363,960,960,960,1014,1065,1127,0,0,0,1065,1127,1190.1120000000001,"International Relations and Cooperation|Administration","006","001","005","052","006001","006052",52,"006001005052",null,"006001052",null,null,null,null,null,null,null,13,"Women",2,"Social Transformation and Economic Empowerment",2,"Social Empowerment and Transformation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and Evaluation","Administration",15,0,0,0,0,0,0,0,0,0,1,1382,1,1495,"Planning, Monitoring and Evaluation|Administration","008","001","008001",null,null,"618",3,6,"International Relations and Cooperation",1,"Administration",8,"Office Accommodation","Current payments","Interest and rent on land","Interest and rent on land",0,46590,0,49203,49203,52254,55285,58491,0,0,0,55285,58491,61766.496000000006,"International Relations and Cooperation|Administration","006","001","008","003","006001","006003",3,"006001008003",null,"006001003",null,null,null,null,null,null,null,14,"Basic Education",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and Evaluation","National Planning",11,3,3,0,6,2081,3,1933,3,1789,3,1953,3,2152,"Planning, Monitoring and Evaluation|National Planning","008","004","008004",null,null,"632",1,6,"International Relations and Cooperation",3,"International Cooperation",2,"Continental Cooperation","Current payments","Compensation of employees","Compensation of employees",57489,69995,62749,76255,76255,100315,93578,84302,0,0,0,93578,84302,90708.951699564466,"International Relations and Cooperation|International Cooperation","006","003","002","001","006003","006001",1,"006003002001",null,"006003001",null,null,null,null,null,null,null,15,"Higher Education and Training",2,"Planning, Policy and Strategy",6,"Social Inclusion in Education"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Enterprises","Administration",11,21,21,0,21,12892,20,13650,20,14580,20,16380,20,17788,"Public Enterprises|Administration","009","001","009001",null,null,"642",52,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",2,"Protocol Services","Transfers and subsidies","Households","Social benefits",208,303,222,222,222,340,360,380,0,0,0,360,380,401.28000000000003,"International Relations and Cooperation|Public Diplomacy and Protocol Services","006","004","002","052","006004","006052",52,"006004002052",null,"006004052",null,null,null,null,null,null,null,15,"Higher Education and Training",6,"Community Education and Training",3,"Financial Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Enterprises","Administration","Minister and Deputy Minister",2,2,0,2,3232,0,0,0,0,0,0,0,0,"Public Enterprises|Administration","009","001","009001",null,null,"712",1,7,"National Treasury",1,"Administration",2,"Departmental Management","Current payments","Compensation of employees","Compensation of employees",22545,26687,28165,27562,26275,28356,27850,27711,0,0,0,27850,27711,29817.035901243518,"National Treasury|Administration","007","001","002","001","007001","007001",1,"007001002001",null,"007001001",null,null,null,null,null,null,null,16,"Health",1,"Administration",3,"Corporate Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Administration",9,21,22,1,22,7845,23,9112,23,10885,23,11611,23,12287,"Public Service and Administration|Administration","010","001","010001",null,null,"716",52,7,"National Treasury",1,"Administration",6,"Legal Services","Transfers and subsidies","Households","Social benefits",0,90,0,0,0,0,0,0,0,0,0,0,0,0,"National Treasury|Administration","007","001","006","052","007001","007052",52,"007001006052",null,"007001052",null,null,null,null,null,null,null,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",4,"Hospital Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Policy Development, Research and Analysis",11,9,9,0,5,4180,6,4663,6,4024,6,4350,6,4659,"Public Service and Administration|Policy Development, Research and Analysis","010","002","010002",null,null,"719",52,7,"National Treasury",1,"Administration",9,"Office Accommodation","Transfers and subsidies","Households","Social benefits",27,2,0,0,0,0,0,0,0,0,0,0,0,0,"National Treasury|Administration","007","001","009","052","007001","007052",52,"007001009052",null,"007001052",null,null,null,null,null,null,null,17,"Social Development",1,"Administration",5,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Service Delivery Support",11,5,6,1,9,2864,4,4323,4,2731,4,2949,5,3865,"Public Service and Administration|Service Delivery Support","010","005","010005",null,null,"732",63,7,"National Treasury",3,"Public Finance and Budget Management",2,"Public Finance","Payments for financial assets","Payments for financial assets","Payments for financial assets",3,0,0,0,0,0,0,0,0,0,0,0,0,0,"National Treasury|Public Finance and Budget Management","007","003","002","063","007003","007063",63,"007003002063",null,"007003063",null,null,null,null,null,null,null,17,"Social Development",5,"Social Policy and Integrated Service Delivery",8,"Programme Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and Administration","Governance of Public Administration",10,3,3,0,3,1523,3,1621,3,1672,4,2250,4,2400,"Public Service and Administration|Governance of Public Administration","010","006","010006",null,null,"735",46,7,"National Treasury",3,"Public Finance and Budget Management",5,"Financial and Fiscal Commission","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",39567,45288,40556,41156,41156,44839,50647,53110,0,0,0,50647,53110,56084.160000000003,"National Treasury|Public Finance and Budget Management","007","003","005","046","007003","007046",46,"007003005046",null,"007003046",null,null,null,null,null,null,null,18,"Correctional Services",2,"Incarceration",2,"Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works","Administration",10,80,80,0,26,12128,71,36636,71,37463,71,40115,77,45505,"Public Works|Administration","011","001","011001",null,null,"744",2,7,"National Treasury",4,"Asset and Liability Management",4,"Financial Operations","Current payments","Goods and services","Goods and services",6234,7430,7111,6950,8045,7863,8443,8781,0,0,0,8443,8781,9272.7360000000008,"National Treasury|Asset and Liability Management","007","004","004","002","007004","007002",2,"007004004002",null,"007004002",null,null,null,null,null,null,null,19,"Defence And Military Veterans",1,"Administration",5,"Human Resources Support Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works","Expanded Public Works Programme",12,104,103,0,78,55205,99,73079,100,78798,103,88136,104,96759,"Public Works|Expanded Public Works Programme","011","003","011003",null,null,"754",57,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",4,"Financial Reporting for National Accounts","Payments for capital assets","Machinery and equipment","Other machinery and equipment",268,99,210,210,100,218,219,241,0,0,0,219,241,254.49600000000001,"National Treasury|Financial Accounting and Supply Chain Management Systems","007","005","004","057","007005","007057",57,"007005004057",null,"007005057",null,null,null,null,null,null,null,19,"Defence And Military Veterans",4,"Air Defence",2,"Operational Direction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Works","Prestige Policy",5,1,1,0,1,292,1,239,1,236,1,263,1,290,"Public Works|Prestige Policy","011","005","011005",null,null,"763",48,7,"National Treasury",6,"International Financial Relations",3,"African Integration and Support","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",558783,588292,717609,666877,658587,726351,765623,816818,0,0,0,765623,816818,862559.80800000008,"National Treasury|International Financial Relations","007","006","003","048","007006","007048",48,"007006003048",null,"007006048",null,null,null,null,null,null,null,19,"Defence And Military Veterans",6,"Military Health Support",5,"Military Health Product Support Capability"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Economic Statistics",7,70,70,0,68,17703,70,18115,70,18819,70,20006,70,21167,"Statistics South Africa|Economic Statistics","012","002","012002",null,null,"786",44,7,"National Treasury",8,"Technical Support and Development Finance",6,"Infrastructure Development Support","Transfers and subsidies","Provinces and municipalities","Municipalities",98500,104425,124465,124465,124465,130471,140774,148939,0,0,0,140774,148939,157279.584,"National Treasury|Technical Support and Development Finance","007","008","006","044","007008","007044",44,"007008006044",null,"007008044",null,null,null,null,null,null,null,21,"Justice and Constitutional Development",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Economic Statistics",12,12,12,0,10,7756,12,7727,12,8815,12,9370,12,9914,"Statistics South Africa|Economic Statistics","012","002","012002",null,null,"7162",3,7,"National Treasury",16,"Direct charge against the National Revenue Fund",2,"Debt-service costs","Current payments","Interest and rent on land","Interest and rent on land",101184690,114798415,126440428,127902018,129111158,147720000,161927000,178556000,0,0,0,161927000,178556000,188555136,"National Treasury|Direct charge against the National Revenue Fund","007","016","002","003","007016","007003",3,"007016002003",null,"007016003",null,null,null,null,null,null,null,21,"Justice and Constitutional Development",1,"Administration",6,"Office Accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Methodology, Standards and Research",14,5,5,0,3,4883,5,3939,5,6102,5,6487,5,6863,"Statistics South Africa|Methodology, Standards and Research","012","004","012004",null,null,"813",62,8,"Planning, Monitoring and Evaluation",1,"Administration",3,"Information Technology Support","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",338,316,0,0,0,0,0,0,0,0,0,0,0,0,"Planning, Monitoring and Evaluation|Administration","008","001","003","062","008001","008062",62,"008001003062",null,"008001062",null,null,null,null,null,null,null,21,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",6,"President's Fund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South Africa","Statistical Collection and Outreach",6,583,583,0,564,113719,583,120277,583,129580,583,137733,583,145723,"Statistics South Africa|Statistical Collection and Outreach","012","006","012006",null,null,"821",57,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",1,"Programme Management for Outcomes Monitoring and Evaluation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9,0,0,0,0,0,0,0,0,0,0,0,0,0,"Planning, Monitoring and Evaluation|Outcomes Monitoring and Evaluation","008","002","001","057","008002","008057",57,"008002001057",null,"008002057",null,null,null,null,null,null,null,23,"Police",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women","Administration",12,3,3,0,2,1352,3,2111,3,2258,4,3298,4,3391,"Women|Administration","013","001","013001",null,null,"841",57,8,"Planning, Monitoring and Evaluation",4,"National Planning",1,"Programme Management for National Planning","Payments for capital assets","Machinery and equipment","Other machinery and equipment",282,199,0,0,0,0,0,0,0,0,0,0,0,0,"Planning, Monitoring and Evaluation|National Planning","008","004","001","057","008004","008057",57,"008004001057",null,"008004057",null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Women","Policy, Stakeholder Coordination and Knowledge Management",6,2,2,0,3,629,2,394,2,420,3,696,3,741,"Women|Policy, Stakeholder Coordination and Knowledge Management","013","003","013003",null,null,"852",46,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",2,"National Youth Development Agency","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",392710,408237,409789,409789,409789,405766,437178,462534,0,0,0,437178,462534,488435.90400000004,"Planning, Monitoring and Evaluation|National Youth Development","008","005","002","046","008005","008046",46,"008005002046",null,"008005046",null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",6,"Fisheries",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Education","Administration",13,24,24,1,21,18088,22,19271,22,20160,22,21653,24,24601,"Basic Education|Administration","014","001","014001",null,null,"914",56,9,"Public Enterprises",1,"Administration",4,"Chief Financial Officer","Payments for capital assets","Machinery and equipment","Transport equipment",562,0,0,0,0,0,0,0,0,0,0,0,0,0,"Public Enterprises|Administration","009","001","004","056","009001","009056",56,"009001004056",null,"009001056",null,null,null,null,null,null,null,26,"Energy",1,"Administration",3,"Finance Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Education","Teachers, Education Human Resources and Institutional Development",9,69,66,0,59,21446,59,24426,59,29145,59,30986,63,34684,"Basic Education|Teachers, Education Human Resources and Institutional Development","014","003","014003",null,null,"922",1,9,"Public Enterprises",2,"Legal and Governance",2,"Legal","Current payments","Compensation of employees","Compensation of employees",8741,9429,9795,9555,9555,10714,10878,11177,0,0,0,10878,11177,12026.451960167398,"Public Enterprises|Legal and Governance","009","002","002","001","009002","009001",1,"009002002001",null,"009002001",null,null,null,null,null,null,null,26,"Energy",6,"Clean Energy",1,"Energy Efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Education","Planning, Information and Assessment",7,12,12,0,11,2994,12,3532,12,3680,12,3744,12,3829,"Basic Education|Planning, Information and Assessment","014","004","014004",null,null,"932",1,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",2,"Manufacturing Enterprises","Current payments","Compensation of employees","Compensation of employees",8876,10417,13107,12947,12947,14306,14343,14628,0,0,0,14343,14628,15739.727947868723,"Public Enterprises|Portfolio Management and Strategic Partnerships","009","003","002","001","009003","009001",1,"009003002001",null,"009003001",null,null,null,null,null,null,null,27,"Environmental Affairs",2,"Legal, Authorisations and Compliance",1,"Legal, Authorisations and Compliance Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Administration",15,4,4,0,4,5045,4,4834,4,6132,4,6643,4,7126,"Higher Education and Training|Administration","015","001","015001",null,null,"1013",56,10,"Public Service and Administration",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",116,113,141,141,141,332,348,365,0,0,0,348,365,385.44,"Public Service and Administration|Administration","010","001","003","056","010001","010056",56,"010001003056",null,"010001056",null,null,null,null,null,null,null,27,"Environmental Affairs",7,"Chemicals and Waste Management",4,"Chemicals and Waste Policy, Evaluation and Monitoring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Planning, Policy and Strategy",9,0,0,0,7,2590,0,0,0,0,0,0,0,0,"Higher Education and Training|Planning, Policy and Strategy","015","002","015002",null,null,"1014",63,10,"Public Service and Administration",1,"Administration",4,"Finance Administration","Payments for financial assets","Payments for financial assets","Payments for financial assets",4,8,0,0,0,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Administration","010","001","004","063","010001","010063",63,"010001004063",null,"010001063",null,null,null,null,null,null,null,28,"Labour",2,"Inspection and Enforcement Services",3,"Registration: Inspection and Enforcement Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","University Education",12,26,26,0,21,9359,23,18862,26,19869,26,21529,26,23100,"Higher Education and Training|University Education","015","003","015003",null,null,"1017",46,10,"Public Service and Administration",1,"Administration",7,"International Relations","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,8,8,8,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Administration","010","001","007","046","010001","010046",46,"010001007046",null,"010001046",null,null,null,null,null,null,null,28,"Labour",4,"Labour Policy and Industrial Relations",3,"Collective Bargaining"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Skills Development",11,1,1,0,2,1158,0,0,1,611,1,652,1,700,"Higher Education and Training|Skills Development","015","005","015005",null,null,"1025",62,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",5,"Transformation Policies and Programmes","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,11,0,0,0,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Policy Development, Research and Analysis","010","002","005","062","010002","010062",62,"010002005062",null,"010002062",null,null,null,null,null,null,null,30,"Science and Technology",1,"Administration",4,"Governance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and Training","Community Education and Training",7,262,262,0,0,0,228,63945,262,79971,262,86409,262,92711,"Higher Education and Training|Community Education and Training","015","006","015006",null,null,"1028",2,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",8,"Public Service Access Norms and Mechanisms","Current payments","Goods and services","Goods and services",711,2806,1335,1635,1635,1366,1436,1544,0,0,0,1436,1544,1630.4640000000002,"Public Service and Administration|Policy Development, Research and Analysis","010","002","008","002","010002","010002",2,"010002008002",null,"010002002",null,null,null,null,null,null,null,30,"Science and Technology",4,"Research, Development and Support",2,"Science Missions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Administration",11,25,25,0,25,15153,25,17324,25,18373,25,19438,25,21366,"Health|Administration","016","001","016001",null,null,"1033",56,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",3,"Workplace Environment Management","Payments for capital assets","Machinery and equipment","Transport equipment",3,4,7,7,7,21,22,23,0,0,0,22,23,24.288,"Public Service and Administration|Labour Relations and Human Resource Management","010","003","003","056","010003","010056",56,"010003003056",null,"010003056",null,null,null,null,null,null,null,31,"Small Business Development",3,"Small Medium and Micro Enterprises and Cooperatives Programme Design and Support",5,"Small Medium and Micro Enterprises Development Finance "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","HIV and AIDS, Tuberculosis, and Maternal and Child Health",5,9,9,0,10,1711.72,9,1731,9,1837,9,1943,9,2134,"Health|HIV and AIDS, Tuberculosis, and Maternal and Child Health","016","003","016003",null,null,"1037",2,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",7,"Human Resource Planning, Employment Practices and Performance Management","Current payments","Goods and services","Goods and services",843,1102,1491,1491,1491,1482,1562,1405,0,0,0,1562,1405,1483.68,"Public Service and Administration|Labour Relations and Human Resource Management","010","003","007","002","010003","010002",2,"010003007002",null,"010003002",null,null,null,null,null,null,null,33,"Tourism",1,"Administration",1,"Ministry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Primary Health Care Services",2,6,6,0,4,404,6,751,6,1045,6,1105,6,1214,"Health|Primary Health Care Services","016","004","016004",null,null,"1042",2,10,"Public Service and Administration",4,"Government Chief Information Officer",2,"Public Service ICT E-enablement","Current payments","Goods and services","Goods and services",1955,1172,2316,2016,1516,2453,2446,2587,0,0,0,2446,2587,2731.8720000000003,"Public Service and Administration|Government Chief Information Officer","010","004","002","002","010004","010002",2,"010004002002",null,"010004002",null,null,null,null,null,null,null,33,"Tourism",3,"International Tourism",2,"Americas and Western Europe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Health Regulation and Compliance Management",11,69,69,0,47,18031,69,25262.968955916502,69,28687,69,30514,69,33552,"Health|Health Regulation and Compliance Management","016","006","016006",null,null,"1053",53,10,"Public Service and Administration",5,"Service Delivery Support",3,"Service Delivery Improvement Initiatives","Transfers and subsidies","Households","Other transfers to households",6,3,0,6,6,0,0,0,0,0,0,0,0,0,"Public Service and Administration|Service Delivery Support","010","005","003","053","010005","010053",53,"010005003053",null,"010005053",null,null,null,null,null,null,null,34,"Trade and Industry",7,"Trade Export South Africa",3,"Trade Export South Africa Executive Management Unit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Development","Administration",6,52,55,3,20,4480,55,13040,58,14674,60,16080,60,16860,"Social Development|Administration","017","001","017001",null,null,"1055",2,10,"Public Service and Administration",5,"Service Delivery Support",5,"Public Participation and Social Dialogue","Current payments","Goods and services","Goods and services",14952,5311,4863,4101,9601,3732,4021,4328,0,0,0,4021,4328,4570.3680000000004,"Public Service and Administration|Service Delivery Support","010","005","005","002","010005","010002",2,"010005005002",null,"010005002",null,null,null,null,null,null,null,35,"Transport",2,"Integrated Transport Planning",1,"Macro Sector Planning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Development","Welfare Services Policy Development and Implementation Support",7,51,60,9,60,16350,60,17520,60,18420,60,19500,65,22165,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","017004",null,null,"1062",56,10,"Public Service and Administration",6,"Governance of Public Administration",2,"Ethics and Integrity Management","Payments for capital assets","Machinery and equipment","Transport equipment",7,9,18,18,18,24,25,26,0,0,0,25,26,27.456000000000003,"Public Service and Administration|Governance of Public Administration","010","006","002","056","010006","010056",56,"010006002056",null,"010006056",null,null,null,null,null,null,null,35,"Transport",6,"Maritime Transport",4,"Maritime Oversight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Development","Welfare Services Policy Development and Implementation Support",14,9,9,0,8,8275,9,9972,9,10467,9,11070,9,11622,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","017004",null,null,"1064",2,10,"Public Service and Administration",6,"Governance of Public Administration",4,"Office of Standards, Compliance and Monitoring","Current payments","Goods and services","Goods and services",4769,992,2034,2034,2034,1851,1741,1799,0,0,0,1741,1799,1899.7440000000001,"Public Service and Administration|Governance of Public Administration","010","006","004","002","010006","010002",2,"010006004002",null,"010006002",null,null,null,null,null,null,null,35,"Transport",7,"Public Transport",6,"Public Transport Network Development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional Services","Administration",11,559,150,4,91,79653,140,97765.423610047903,140,123975.11160687925,140,132936.06042315805,140,140608.23510923301,"Correctional Services|Administration","018","001","018001",null,null,"1111",56,11,"Public Works",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Transport equipment",0,1374,1500,3000,3000,0,0,0,0,0,0,0,0,0,"Public Works|Administration","011","001","001","056","011001","011056",56,"011001001056",null,"011001056",null,null,null,null,null,null,null,36,"Water and Sanitation",5,"Water Sector Regulation",3,"Water Use Authorisation and Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional Services","Rehabilitation",6,552,193,0,239,47160,253,54211.016174108707,253,65053,253,76417.308431547499,253,80660.573824727471,"Correctional Services|Rehabilitation","018","003","018003",null,null,"1121",52,11,"Public Works",2,"Intergovernmental Coordination",1,"Monitoring, Evaluation and Reporting","Transfers and subsidies","Households","Social benefits",0,29,150,150,150,150,150,159,0,0,0,150,159,167.904,"Public Works|Intergovernmental Coordination","011","002","001","052","011002","011052",52,"011002001052",null,"011002052",null,null,null,null,null,null,null,37,"Arts and Culture",4,"Heritage Promotion and Preservation",1,"Heritage Promotion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional Services","Social Reintegration",4,0,0,0,1,147.55344827586208,1,143.47553675296271,1,150.00572806975484,1,167.23060921138531,1,176.83265405483161,"Correctional Services|Social Reintegration","018","005","018005",null,null,"1133",57,11,"Public Works",3,"Expanded Public Works Programme",3,"Expanded Public Works Programme: Operations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",54,128,390,390,390,416,395,418,0,0,0,395,418,441.40800000000002,"Public Works|Expanded Public Works Programme","011","003","003","057","011003","011057",57,"011003003057",null,"011003057",null,null,null,null,null,null,null,38,"Human Settlements",4,"Housing Development Finance",4,"Contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Administration",10,402.83333329999999,402.83333329999999,0,398,209873,402.83333329999999,224236,400,286188,400,302382,482,320161,"Defence And Military Veterans|Administration","019","001","019001",null,null,"1147",46,11,"Public Works",4,"Property and Construction Industry Policy and Research",7,"Construction Education and Training Authority","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",1468,1630,1775,475,475,500,516,546,0,0,0,516,546,576.57600000000002,"Public Works|Property and Construction Industry Policy and Research","011","004","007","046","011004","011046",46,"011004007046",null,"011004046",null,null,null,null,null,null,null,39,"Rural Development and Land Reform",5,"Land Reform",1,"Land Reform National Office"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Administration","Performance Rewards",0,0,0,0,9598,0,18315,0,23632,0,23777,0,23862,"Defence And Military Veterans|Administration","019","001","019001",null,null,"1148",57,11,"Public Works",4,"Property and Construction Industry Policy and Research",8,"Property Management Trading Entity","Payments for capital assets","Machinery and equipment","Other machinery and equipment",30120,14072,0,0,0,0,0,0,0,0,0,0,0,0,"Public Works|Property and Construction Industry Policy and Research","011","004","008","057","011004","011057",57,"011004008057",null,"011004057",null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",1,"Administration",3,"Strategic Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Force Employment","Performance Rewards",0,0,0,0,4568,0,7370,0,10612,0,10554,0,10559,"Defence And Military Veterans|Force Employment","019","002","019002",null,null,"1212",2,12,"Statistics South Africa",1,"Administration",2,"Corporate Services","Current payments","Goods and services","Goods and services",58529,43977,51609,50526,43792,41495,45062,47308,0,0,0,45062,47308,49957.248,"Statistics South Africa|Administration","012","001","002","002","012001","012002",2,"012001002002",null,"012001002",null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",5,"Sport Infrastructure Support",1,"Programme Management: Infrastructure Support"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Air Defence",14,5,5,0,5,6008,5,6554,5,7060,5,7528,4,6512,"Defence And Military Veterans|Air Defence","019","004","019004",null,null,"1222",57,12,"Statistics South Africa",2,"Economic Statistics",2,"Short Term Indicators","Payments for capital assets","Machinery and equipment","Other machinery and equipment",115,195,160,162,162,77,79,89,0,0,0,79,89,93.984000000000009,"Statistics South Africa|Economic Statistics","012","002","002","057","012002","012057",57,"012002002057",null,"012002057",null,null,null,null,null,null,null,43,"Traditional Affairs",2,"Research, Policy and Legislation   ",1,"Management"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Maritime Defence",4,1945.4166667,1945.4166667,0,2028,382174,1945.4166667,399787,1946.5833333,434951,2045,479436,2135,526621,"Defence And Military Veterans|Maritime Defence","019","005","019005",null,null,"1224",2,12,"Statistics South Africa",2,"Economic Statistics",4,"Price Statistics","Current payments","Goods and services","Goods and services",4744,3417,6110,5134,3268,3310,3706,3858,0,0,0,3706,3858,4074.0480000000002,"Statistics South Africa|Economic Statistics","012","002","004","002","012002","012002",2,"012002004002",null,"012002002",null,null,null,null,null,null,null,43,"Traditional Affairs",3,"Institutional Support and Coordination",4,"National House of Traditional Leaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Military Health Support",11,44,44,0,47,31841,44,33256,44.25,35269,45,37675,45,39694,"Defence And Military Veterans|Military Health Support","019","006","019006",null,null,"1232",51,12,"Statistics South Africa",3,"Population and Social Statistics",2,"Population Statistics","Transfers and subsidies","Non-profit institutions","Non-profit institutions",100,0,0,0,0,0,0,0,0,0,0,0,0,0,"Statistics South Africa|Population and Social Statistics","012","003","002","051","012003","012051",51,"012003002051",null,"012003051",null,null,null,null,null,null,null,46,"Government Communication and Information System",1,"Administration",4,"Internal Audit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military Veterans","Defence Intelligence",15,1,1,0,1,1215,1,1227,1,1332,1,1387,1,1456,"Defence And Military Veterans|Defence Intelligence","019","007","019007",null,null,"1237",2,12,"Statistics South Africa",3,"Population and Social Statistics",7,"Poverty and Inequality Statistics","Current payments","Goods and services","Goods and services",11608,37766,18245,19055,30135,7145,6964,7242,0,0,0,6964,7242,7647.5520000000006,"Statistics South Africa|Population and Social Statistics","012","003","007","002","012003","012002",2,"012003007002",null,"012003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate","Administration",9,24,24,0,18,5347,24,8290,24,9209,24,10639,24,11534,"Independent Police Investigative Directorate|Administration","020","001","020001",null,null,"1251",2,12,"Statistics South Africa",5,"Statistical Support and Informatics",1,"Programme Management for Statistical Support and Informatics","Current payments","Goods and services","Goods and services",201,187,318,1171,1171,1408,1508,1590,0,0,0,1508,1590,1679.0400000000002,"Statistics South Africa|Statistical Support and Informatics","012","005","001","002","012005","012002",2,"012005001002",null,"012005002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management",6,1,1,0,1,179,1,204,1,276,1,321,1,325,"Independent Police Investigative Directorate|Compliance Monitoring and Stakeholder Management","020","004","020004",null,null,"1255",57,12,"Statistics South Africa",5,"Statistical Support and Informatics",5,"Data Management and Technology","Payments for capital assets","Machinery and equipment","Other machinery and equipment",7337,10834,4588,12736,12736,6822,7217,7636,0,0,0,7217,7636,8063.616,"Statistics South Africa|Statistical Support and Informatics","012","005","005","057","012005","012057",57,"012005005057",null,"012005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","Administration",4,14,16,2,15,2075,16,2179,16,2605,16,2767,16,2927,"Justice and Constitutional Development|Administration","021","001","021001",null,null,"1261",1,12,"Statistics South Africa",6,"Statistical Collection and Outreach",1,"Programme Management for Statistical Collection and Outreach","Current payments","Compensation of employees","Compensation of employees",4553,4086,4880,4588,4588,5185,5513,5834,0,0,0,5513,5834,6277.3839792087865,"Statistics South Africa|Statistical Collection and Outreach","012","006","001","001","012006","012001",1,"012006001001",null,"012006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","Court Services",3,615,621,6,540,67527,621,73803,621,77854,621,86032,621,91623,"Justice and Constitutional Development|Court Services","021","002","021002",null,null,"1264",53,12,"Statistics South Africa",6,"Statistical Collection and Outreach",4,"Stakeholder Relations and Marketing","Transfers and subsidies","Households","Other transfers to households",0,0,69,69,69,0,77,81,0,0,0,77,81,85.536000000000001,"Statistics South Africa|Statistical Collection and Outreach","012","006","004","053","012006","012053",53,"012006004053",null,"012006053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","National Prosecuting Authority",7,611,611,0,440,112200,461,127855,611,174152,611,188490,611,229797,"Justice and Constitutional Development|National Prosecuting Authority","021","004","021004",null,null,"1311",52,13,"Women",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",0,1715,0,28,28,1,1,1,0,0,0,1,1,1.056,"Women|Administration","013","001","001","052","013001","013052",52,"013001001052",null,"013001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional Development","National Prosecuting Authority",12,1706,1712,6,1750,1354000,1693,1365208,1712,1422007,1712,1561885,1712,1610879,"Justice and Constitutional Development|National Prosecuting Authority","021","004","021004",null,null,"1312",52,13,"Women",1,"Administration",2,"Departmental Management","Transfers and subsidies","Households","Social benefits",0,118,0,0,0,0,0,0,0,0,0,0,0,0,"Women|Administration","013","001","002","052","013001","013052",52,"013001002052",null,"013001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial Administration","Judicial Support and Court Administration",5,676,676,0,664,94844,676,114135,474,84111,556,107660,556,115735,"Office of the Chief Justice and Judicial Administration|Judicial Support and Court Administration","022","002","022002",null,null,"1324",2,13,"Women",2,"Social Transformation and Economic Empowerment",4,"Economic Empowerment and Participation","Current payments","Goods and services","Goods and services",0,0,1900,1900,1900,1881,2104,2226,0,0,0,2104,2226,2350.6559999999999,"Women|Social Transformation and Economic Empowerment","013","002","004","002","013002","013002",2,"013002004002",null,"013002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Administration",4,309,309,0,294,46534,309,55065,309,58849,309,63493,309,67621,"Police|Administration","023","001","023001",null,null,"1411",52,14,"Basic Education",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",2,332,0,28,28,0,0,0,0,0,0,0,0,0,"Basic Education|Administration","014","001","001","052","014001","014052",52,"014001001052",null,"014001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Visible Policing",8,6793,6793,0,6006,2854596,6793,3316726,6793,3494989,6793,3756326,6793,4022155,"Police|Visible Policing","023","002","023002",null,null,"1415",52,14,"Basic Education",1,"Administration",5,"Internal Audit","Transfers and subsidies","Households","Social benefits",49,7,0,0,0,0,0,0,0,0,0,0,0,0,"Basic Education|Administration","014","001","005","052","014001","014052",52,"014001005052",null,"014001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Detective Services",2,132,132,0,91,11015,132,17032,132,18085,132,19485,132,20942,"Police|Detective Services","023","003","023003",null,null,"1416",57,14,"Basic Education",1,"Administration",6,"Office Accommodation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",2108,0,1441,1441,1441,1089,937,991,0,0,0,937,991,1046.4960000000001,"Basic Education|Administration","014","001","006","057","014001","014057",57,"014001006057",null,"014001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Police","Protection and Security Services",6,1995,1995,0,1988,496587,1995,600787,1995,650582,1995,701856,1995,751384,"Police|Protection and Security Services","023","005","023005",null,null,"1433",2,14,"Basic Education",3,"Teachers, Education Human Resources and Institutional Development",3,"Education Human Resources Development","Current payments","Goods and services","Goods and services",46162,40559,5316,5416,5416,5403,5746,6087,0,0,0,5746,6087,6427.8720000000003,"Basic Education|Teachers, Education Human Resources and Institutional Development","014","003","003","002","014003","014002",2,"014003003002",null,"014003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Administration",11,83,83,0,70,46517,83,49198,83,54796,83,60083,83,63068,"Agriculture, Forestry and Fisheries|Administration","024","001","024001",null,null,"1443",1,14,"Basic Education",4,"Planning, Information and Assessment",3,"School Infrastructure","Current payments","Compensation of employees","Compensation of employees",7209,13108,9683,9675,9675,10798,10909,12071,0,0,0,10909,12071,12988.395956981361,"Basic Education|Planning, Information and Assessment","014","004","003","001","014004","014001",1,"014004003001",null,"014004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Administration","Deputy Minister ",1,1,0,1,1860,1,1910,1,2011,1,2138,1,2262,"Agriculture, Forestry and Fisheries|Administration","024","001","024001",null,null,"1444",2,14,"Basic Education",4,"Planning, Information and Assessment",4,"National Assessments and Public Examinations","Current payments","Goods and services","Goods and services",154957,215174,243044,242808,242808,152940,166922,184200,0,0,0,166922,184200,194515.20000000001,"Basic Education|Planning, Information and Assessment","014","004","004","002","014004","014002",2,"014004004002",null,"014004002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Trade Promotion and Market Access",8,32,32,0,26,12341,32,9184,32,10066,32,11314,32,12049,"Agriculture, Forestry and Fisheries|Trade Promotion and Market Access","024","004","024004",null,null,"1512",57,15,"Higher Education and Training",1,"Administration",2,"Department Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",605,310,76,257,257,127,103,115,0,0,0,103,115,121.44000000000001,"Higher Education and Training|Administration","015","001","002","057","015001","015057",57,"015001002057",null,"015001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Trade Promotion and Market Access",15,1,1,0,1,1775,1,1864,1,2043,1,2296,1,2445,"Agriculture, Forestry and Fisheries|Trade Promotion and Market Access","024","004","024004",null,null,"1514",1,15,"Higher Education and Training",1,"Administration",4,"Office of the Chief Financial Officer","Current payments","Compensation of employees","Compensation of employees",38669,29223,48668,46396,41020,51964,56008,60090,0,0,0,56008,60090,64656.839785851211,"Higher Education and Training|Administration","015","001","004","001","015001","015001",1,"015001004001",null,"015001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and Fisheries","Fisheries",11,40,40,0,32,22671,40,28120,40,29526,40,32597,40,34879,"Agriculture, Forestry and Fisheries|Fisheries","024","006","024006",null,null,"1525",2,15,"Higher Education and Training",2,"Planning, Policy and Strategy",5,"Legal and Legislative Services","Current payments","Goods and services","Goods and services",2634,3843,5691,5812,4688,5832,6054,6366,0,0,0,6054,6366,6722.4960000000001,"Higher Education and Training|Planning, Policy and Strategy","015","002","005","002","015002","015002",2,"015002005002",null,"015002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Development","Growth Path and Social Dialogue",8,15,4,0,4,1032,4,1968,5,1797,5,2081,5,2980,"Economic Development|Growth Path and Social Dialogue","025","002","025002",null,null,"1534",51,15,"Higher Education and Training",3,"University Education",4,"University - Policy and Development","Transfers and subsidies","Non-profit institutions","Non-profit institutions",7000,7420,7761,7761,7761,8172,8581,9079,0,0,0,8581,9079,9587.4240000000009,"Higher Education and Training|University Education","015","003","004","051","015003","015051",51,"015003004051",null,"015003051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Development","Investment, Competition and Trade",7,2,1,0,1,256,1,271,1,278,1,296,1,315,"Economic Development|Investment, Competition and Trade","025","003","025003",null,null,"1541",2,15,"Higher Education and Training",4,"Technical and Vocational Education and Training",1,"Programme Management: Technical and Vocational Education and Training","Current payments","Goods and services","Goods and services",1156,1119,403,649,1745,292,289,334,0,0,0,289,334,352.70400000000001,"Higher Education and Training|Technical and Vocational Education and Training","015","004","001","002","015004","015002",2,"015004001002",null,"015004002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Energy Policy and Planning",11,7,1,0,1,617,3,1846,3,1943,3,2182,4,3078,"Energy|Energy Policy and Planning","026","002","026002",null,null,"1552",56,15,"Higher Education and Training",5,"Skills Development",2,"SETA Coordination","Payments for capital assets","Machinery and equipment","Transport equipment",0,0,-117,0,0,0,0,0,0,0,0,0,0,0,"Higher Education and Training|Skills Development","015","005","002","056","015005","015056",56,"015005002056",null,"015005056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Electrification and Energy Programme and Project Management",9,37,11,0,15,5895,19,7727,19,8820,19,9368,19,9868,"Energy|Electrification and Energy Programme and Project Management","026","004","026004",null,null,"1564",1,15,"Higher Education and Training",6,"Community Education and Training",4,"Education and Training and Development Support","Current payments","Compensation of employees","Compensation of employees",5116,5652,5567,6949,6949,15512,16537,17745,0,0,0,16537,17745,19093.619936760355,"Higher Education and Training|Community Education and Training","015","006","004","001","015006","015001",1,"015006004001",null,"015006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Administration",2,0,165,165,104,14175,211,30595,211,32920,211,37418,211,40185,"Environmental Affairs|Administration","027","001","027001",null,null,"1615",52,16,"Health",1,"Administration",5,"Financial Management","Transfers and subsidies","Households","Social benefits",24,140,0,0,0,0,0,0,0,0,0,0,0,0,"Health|Administration","016","001","005","052","016001","016052",52,"016001005052",null,"016001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Legal, Authorisations and Compliance",10,85,85,0,50,21338,85,38602,85,42224,85,45242,85,47922,"Environmental Affairs|Legal, Authorisations and Compliance","027","002","027002",null,null,"1623",63,16,"Health",2,"National Health Insurance, Health Planning and Systems Enablement",3,"Health Information Management, Monitoring and Evaluation","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,13,0,0,0,0,0,0,0,0,0,0,0,0,"Health|National Health Insurance, Health Planning and Systems Enablement","016","002","003","063","016002","016063",63,"016002003063",null,"016002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Oceans and Coasts",4,3,3,0,3,519,3,551,3,590,3,632,3,677,"Environmental Affairs|Oceans and Coasts","027","003","027003",null,null,"1625",2,16,"Health",2,"National Health Insurance, Health Planning and Systems Enablement",5,"Health Financing and National Health Insurance","Current payments","Goods and services","Goods and services",11658,85336,327919,320261,250261,254867,331475,347661,0,0,0,331475,347661,367130.016,"Health|National Health Insurance, Health Planning and Systems Enablement","016","002","005","002","016002","016002",2,"016002005002",null,"016002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Biodiversity and Conservation",4,3,3,0,0,0,3,543,3,581,3,623,3,668,"Environmental Affairs|Biodiversity and Conservation","027","005","027005",null,null,"1633",52,16,"Health",3,"HIV and AIDS, Tuberculosis, and Maternal and Child Health",3,"Tuberculosis","Transfers and subsidies","Households","Social benefits",61,42,0,0,0,0,0,0,0,0,0,0,0,0,"Health|HIV and AIDS, Tuberculosis, and Maternal and Child Health","016","003","003","052","016003","016052",52,"016003003052",null,"016003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Affairs","Chemicals and Waste Management",6,9,9,0,8,1955,9,2340,9,2504,9,2677,9,2860,"Environmental Affairs|Chemicals and Waste Management","027","007","027007",null,null,"1643",52,16,"Health",4,"Primary Health Care Services",3,"Communicable Diseases","Transfers and subsidies","Households","Social benefits",0,28,0,0,0,0,0,0,0,0,0,0,0,0,"Health|Primary Health Care Services","016","004","003","052","016004","016052",52,"016004003052",null,"016004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Administration",6,218,218,0,220,49048,218,51794,227,58791,227,63964,227,66593,"Labour|Administration","028","001","028001",null,null,"1645",57,16,"Health",4,"Primary Health Care Services",5,"Health Promotion and Nutrition","Payments for capital assets","Machinery and equipment","Other machinery and equipment",103,170,222,285,285,224,241,255,0,0,0,241,255,269.28000000000003,"Health|Primary Health Care Services","016","004","005","057","016004","016057",57,"016004005057",null,"016004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Administration","Deputy Minister",1,1,0,1,1812,1,1949,1,2089,1,2215,1,2340,"Labour|Administration","028","001","028001",null,null,"1652",43,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",2,"Health Facilities Infrastructure Management","Transfers and subsidies","Provinces and municipalities","Provinces",5290816,5501981,5275762,5417045,5417045,5272680,5769895,6036414,0,0,0,5769895,6036414,6374453.1840000004,"Health|Hospitals, Tertiary Health Services and Human Resource Development","016","005","002","043","016005","016043",43,"016005002043",null,"016005043"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour","Labour Policy and Industrial Relations",9,3,3,0,3,1369,3,1092,4.5,1706,3,1648,3,1768,"Labour|Labour Policy and Industrial Relations","028","004","028004",null,null,"1658",57,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",8,"Violence, Trauma and EMS","Payments for capital assets","Machinery and equipment","Other machinery and equipment",34,84,180,180,180,142,149,158,0,0,0,149,158,166.84800000000001,"Health|Hospitals, Tertiary Health Services and Human Resource Development","016","005","008","057","016005","016057",57,"016005008057",null,"016005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources","Administration",12,18,18,0,18,12947,18,13696,18,14654,18,16533,18,16919,"Mineral Resources|Administration","029","001","029001",null,null,"1665",1,16,"Health",6,"Health Regulation and Compliance Management",5,"Compensation Commissioner for Occupational Diseases and Occupational Health","Current payments","Compensation of employees","Compensation of employees",23811,26009,28283,28283,28283,31461,33280,35205,0,0,0,33280,35205,37880.579874536394,"Health|Health Regulation and Compliance Management","016","006","005","001","016006","016001",1,"016006005001",null,"016006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources","Mine Health and Safety",6,11,11,1,11,2526,11,2873,11,2907,11,3102,11,3327,"Mineral Resources|Mine Health and Safety","029","002","029002",null,null,"1711",2,17,"Social Development",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",18711,30961,12733,14866,14866,13577,14635,15954,0,0,0,14635,15954,16847.423999999999,"Social Development|Administration","017","001","001","002","017001","017002",2,"017001001002",null,"017001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral Resources","Mineral Regulation",14,5,3,0,3,3189,3,3553,3,3663,3,4051,3,4212,"Mineral Resources|Mineral Regulation","029","003","029003",null,null,"1715",52,17,"Social Development",1,"Administration",5,"Internal Audit","Transfers and subsidies","Households","Social benefits",2,0,0,0,0,12,13,15,0,0,0,13,15,15.84,"Social Development|Administration","017","001","005","052","017001","017052",52,"017001005052",null,"017001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and Technology","Administration",6,35,33,0,33,6312,33,6409,35,6672,35,7328,35,7834,"Science and Technology|Administration","030","001","030001",null,null,"1727",63,17,"Social Development",2,"Social Assistance",7,"Grant-in-Aid","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,103,0,0,0,0,0,0,0,0,0,0,0,0,"Social Development|Social Assistance","017","002","007","063","017002","017063",63,"017002007063",null,"017002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and Technology","Research, Development and Support",13,11,11,0,11,7895,10,9224,10,9309,10,9684,10,10698,"Science and Technology|Research, Development and Support","030","004","030004",null,null,"1743",1,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",3,"Older Persons","Current payments","Compensation of employees","Compensation of employees",3421,4305,4730,5067,5067,4543,4569,4699,0,0,0,4569,4699,5056.1239832537003,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","003","001","017004","017001",1,"017004003001",null,"017004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business Development","Administration",3,1,1,0,1,125,1,133,1,146,1,156,1,165,"Small Business Development|Administration","031","001","031001",null,null,"1745",1,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",5,"Children","Current payments","Compensation of employees","Compensation of employees",31205,34328,41743,42487,42487,38149,38878,39989,0,0,0,38878,39989,43028.163857487169,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","005","001","017004","017001",1,"017004005001",null,"017004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business Development","Small Medium and Micro Enterprises and Cooperatives Policy and Research ",7,1,1,0,1,251,1,267,1,289,1,309,1,326,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Policy and Research ","031","002","031002",null,null,"1747",52,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",7,"Social Crime Prevention and Victim Empowerment","Transfers and subsidies","Households","Social benefits",101,34,0,0,0,130,136,142,0,0,0,136,142,149.952,"Social Development|Welfare Services Policy Development and Implementation Support","017","004","007","052","017004","017052",52,"017004007052",null,"017004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","Administration",16,1,1,0,1,1567,1,1486,1,1977,1,2115,1,2263,"Telecommunications and Postal Services|Administration","032","001","032001",null,null,"1753",48,17,"Social Development",5,"Social Policy and Integrated Service Delivery",3,"Population Policy Promotion","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",1046,2532,1318,1798,1783,1824,1854,1891,0,0,0,1854,1891,1996.8960000000002,"Social Development|Social Policy and Integrated Service Delivery","017","005","003","048","017005","017048",48,"017005003048",null,"017005048"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","Policy, Research and Capacity Development",8,7,8,0,10,2536,8,2032,7,1890,7,2079,7,2231,"Telecommunications and Postal Services|Policy, Research and Capacity Development","032","003","032003",null,null,"1756",56,17,"Social Development",5,"Social Policy and Integrated Service Delivery",6,"Community Development","Payments for capital assets","Machinery and equipment","Transport equipment",0,8526,0,151,151,0,0,0,0,0,0,0,0,0,"Social Development|Social Policy and Integrated Service Delivery","017","005","006","056","017005","017056",56,"017005006056",null,"017005056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","Policy, Research and Capacity Development",15,3,2,0,2,2386,3,6253,2,2736,2,2923,2,3128,"Telecommunications and Postal Services|Policy, Research and Capacity Development","032","003","032003",null,null,"1811",44,18,"Correctional Services",1,"Administration",1,"Ministry","Transfers and subsidies","Provinces and municipalities","Municipalities",0,1,0,0,0,0,0,0,0,0,0,0,0,0,"Correctional Services|Administration","018","001","001","044","018001","018044",44,"018001001044",null,"018001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal Services","ICT Infrastructure Support",15,2,1,0,1,1102,1,1286,1,1268,1,1569,1,1575,"Telecommunications and Postal Services|ICT Infrastructure Support","032","005","032005",null,null,"1814",44,18,"Correctional Services",1,"Administration",4,"Human Resources","Transfers and subsidies","Provinces and municipalities","Municipalities",0,0,0,0,0,0,572,605,0,0,0,572,605,638.88,"Correctional Services|Administration","018","001","004","044","018001","018044",44,"018001004044",null,"018001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","Policy and Knowledge Services",6,13,4,0,9,2111.8006459440026,4,1051,4,1164,4,1282,4,1370,"Tourism|Policy and Knowledge Services","033","002","033002",null,null,"1816",44,18,"Correctional Services",1,"Administration",6,"Internal Audit","Transfers and subsidies","Provinces and municipalities","Municipalities",0,1,1,1,1,1,1,1,0,0,0,1,1,1.056,"Correctional Services|Administration","018","001","006","044","018001","018044",44,"018001006044",null,"018001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Administration",3,23,48,25,59,6546,48,5894,48,6118,48,6534,48,6913,"Trade and Industry|Administration","034","001","034001",null,null,"1824",1,18,"Correctional Services",2,"Incarceration",4,"Offender Management","Current payments","Compensation of employees","Compensation of employees",1714754,1817128,1911287,1867114,1867114,2232185,2253714,2386162,0,0,0,2253714,2386162,2567510.3034961941,"Correctional Services|Incarceration","018","002","004","001","018002","018001",1,"018002004001",null,"018002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Administration",14,17,18,1,21,21158,18,18786,18,20521,18,21916,18,23188,"Trade and Industry|Administration","034","001","034001",null,null,"1831",57,18,"Correctional Services",3,"Rehabilitation",1,"Correctional Programmes","Payments for capital assets","Machinery and equipment","Other machinery and equipment",124,82,240,240,240,194,210,221,0,0,0,210,221,233.376,"Correctional Services|Rehabilitation","018","003","001","057","018003","018057",57,"018003001057",null,"018003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Special Economic Zones and Economic Transformation",6,2,2,0,6,547,2,436,2,469,2,501,2,530,"Trade and Industry|Special Economic Zones and Economic Transformation","034","003","034003",null,null,"1833",53,18,"Correctional Services",3,"Rehabilitation",3,"Psychological, Social and Spiritual Services","Transfers and subsidies","Households","Other transfers to households",0,67,0,0,0,0,0,0,0,0,0,0,0,0,"Correctional Services|Rehabilitation","018","003","003","053","018003","018053",53,"018003003053",null,"018003053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Consumer and Corporate Regulation",11,8,9,1,9,4855,9,5204,9,5619,9,6000,9,6349,"Trade and Industry|Consumer and Corporate Regulation","034","005","034005",null,null,"1852",57,18,"Correctional Services",5,"Social Reintegration",2,"Community Reintegration","Payments for capital assets","Machinery and equipment","Other machinery and equipment",253,265,140,140,140,155,203,215,0,0,0,203,215,227.04000000000002,"Correctional Services|Social Reintegration","018","005","002","057","018005","018057",57,"018005002057",null,"018005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Trade Export South Africa",7,7,7,0,7,1865,7,1970,7,2120,7,2264,7,2395,"Trade and Industry|Trade Export South Africa","034","007","034007",null,null,"1913",56,19,"Defence And Military Veterans",1,"Administration",3,"Policy and Planning","Payments for capital assets","Machinery and equipment","Transport equipment",0,1803,302,302,302,0,327,343,0,0,0,327,343,362.20800000000003,"Defence And Military Veterans|Administration","019","001","003","056","019001","019056",56,"019001003056",null,"019001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and Industry","Trade Export South Africa",14,3,3,0,5,5976,3,3535,3,3804,3,4063,3,4928,"Trade and Industry|Trade Export South Africa","034","007","034007",null,null,"1914",56,19,"Defence And Military Veterans",1,"Administration",4,"Financial Services","Payments for capital assets","Machinery and equipment","Transport equipment",2498,771,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Administration","019","001","004","056","019001","019056",56,"019001004056",null,"019001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Administration",7,47,47,1,38,9994,43,12101,43,13311,43,14534,43,16134,"Transport|Administration","035","001","035001",null,null,"1916",46,19,"Defence And Military Veterans",1,"Administration",6,"Legal Services","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,1,1,1,1,1,1,0,0,0,1,1,1.056,"Defence And Military Veterans|Administration","019","001","006","046","019001","019046",46,"019001006046",null,"019001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Rail Transport",9,6,6,0,5,2240,5,2396,5,2636,5,2903,5,3073,"Transport|Rail Transport","035","003","035003",null,null,"1919",52,19,"Defence And Military Veterans",1,"Administration",9,"Communication Services","Transfers and subsidies","Households","Social benefits",4,94,122,122,122,139,139,139,0,0,0,139,139,146.78400000000002,"Defence And Military Veterans|Administration","019","001","009","052","019001","019052",52,"019001009052",null,"019001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Civil Aviation",4,2,2,0,2,296,2,326,2,368,2,399,2,422,"Transport|Civil Aviation","035","005","035005",null,null,"19111",56,19,"Defence And Military Veterans",1,"Administration",11,"Religious Services","Payments for capital assets","Machinery and equipment","Transport equipment",358,493,252,252,252,0,390,411,0,0,0,390,411,434.01600000000002,"Defence And Military Veterans|Administration","019","001","011","056","019001","019056",56,"019001011056",null,"019001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport","Maritime Transport",6,4,4,0,4,852,4,937,4,1031,4,1179,4,1247,"Transport|Maritime Transport","035","006","035006",null,null,"19113",50,19,"Defence And Military Veterans",1,"Administration",13,"Defence Foreign Relations","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",0,93,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Administration","019","001","013","050","019001","019050",50,"019001013050",null,"019001050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Administration",12,114,114,0,91,67908,81,51930,91,63007,91,66170,114,91440,"Water and Sanitation|Administration","036","001","036001",null,null,"1923",56,19,"Defence And Military Veterans",2,"Force Employment",3,"Special Operations","Payments for capital assets","Machinery and equipment","Transport equipment",19869,10553,3129,3129,3129,0,3758,590,0,0,0,3758,590,623.04000000000008,"Defence And Military Veterans|Force Employment","019","002","003","056","019002","019056",56,"019002003056",null,"019002056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Water Planning and Information Management",13,44,44,0,11,11951,11,11472,24,21025,27,25031,24,23558,"Water and Sanitation|Water Planning and Information Management","036","002","036002",null,null,"1931",1,19,"Defence And Military Veterans",3,"Landward Defence",1,"Strategic Direction","Current payments","Compensation of employees","Compensation of employees",333369,333394,290447,290447,290447,319904,302455,298726,0,0,0,302455,298726,321429.17493540008,"Defence And Military Veterans|Landward Defence","019","003","001","001","019003","019001",1,"019003001001",null,"019003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Water and Sanitation Services",7,52,52,2,45,8455,45,9291,52,11695,52,13095,52,14223,"Water and Sanitation|Water and Sanitation Services","036","004","036004",null,null,"1933",46,19,"Defence And Military Veterans",3,"Landward Defence",3,"Armour Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,0,0,0,0,0,1200,0,0,0,0,1200,1267.2,"Defence And Military Veterans|Landward Defence","019","003","003","046","019003","019046",46,"019003003046",null,"019003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and Sanitation","Water Sector Regulation",3,0,0,0,2,236,0,0,0,0,0,0,0,0,"Water and Sanitation|Water Sector Regulation","036","005","036005",null,null,"1934",46,19,"Defence And Military Veterans",3,"Landward Defence",4,"Artillery Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",36728,52999,121642,121642,121642,24418,60402,109659,0,0,0,60402,109659,115799.90400000001,"Defence And Military Veterans|Landward Defence","019","003","004","046","019003","019046",46,"019003004046",null,"019003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and Culture","Administration",6,10,10,0,10,2220,10,2230,10,2400,10,2570,10,2875,"Arts and Culture|Administration","037","001","037001",null,null,"1936",46,19,"Defence And Military Veterans",3,"Landward Defence",6,"Engineering Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,2,2,2,1,0,0,0,0,0,0,0,0,{"$f":"+EF2117&\"|\"&EH2117","v":"Defence And Military Veterans|Landward Defence"},{"$f":"REPT(\"0\",3-LEN(EE2117))&EE2117","v":"019"},{"$f":"REPT(\"0\",3-LEN(EG2117))&EG2117","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI2117))&EI2117","v":"006"},{"$f":"REPT(\"0\",3-LEN(ED2117))&ED2117","v":"046"},{"$f":"+FC2117&FD2117","v":"019003"},{"$f":"+FC2117&FF2117","v":"019046"},{"$f":"+FF2117*1","v":46},{"$f":"FG2117&FE2117&REPT(\"0\",3-LEN(FI2117))&FI2117","v":"019003006046"},null,{"$f":"LEFT(FJ2117,6)&FF2117","v":"019003046"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and Culture","Arts and Culture Promotion and Development",9,30,30,0,30,11700,30,12210,30,13200,30,14040,30,15750,"Arts and Culture|Arts and Culture Promotion and Development","037","003","037003",null,null,"1939",57,19,"Defence And Military Veterans",3,"Landward Defence",9,"Support Capability","Payments for capital assets","Machinery and equipment","Other machinery and equipment",122240,62327,22697,22697,22697,14808,6064,4912,0,0,0,6064,4912,5187.0720000000001,"Defence And Military Veterans|Landward Defence","019","003","009","057","019003","019057",57,"019003009057",null,"019003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and Culture","Heritage Promotion and Preservation",10,3,3,0,3,1433,3,1523,3,1651,3,1753,3,1963,"Arts and Culture|Heritage Promotion and Preservation","037","004","037004",null,null,"19311",46,19,"Defence And Military Veterans",3,"Landward Defence",11,"Signal Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,8,0,0,0,2,2,2,0,0,0,2,2,2.1120000000000001,"Defence And Military Veterans|Landward Defence","019","003","011","046","019003","019046",46,"019003011046",null,"019003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Settlements","Administration",9,74,74,0,58,23068,63,25568,63,29298,63,31677,63,34253,"Human Settlements|Administration","038","001","038001",null,null,"1941",63,19,"Defence And Military Veterans",4,"Air Defence",1,"Strategic Direction","Payments for financial assets","Payments for financial assets","Payments for financial assets",5,0,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Air Defence","019","004","001","063","019004","019063",63,"019004001063",null,"019004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Settlements","Human Settlements Delivery Support",15,2,2,0,2,2628,2,2778,2,3000,2,3227,2,3471,"Human Settlements|Human Settlements Delivery Support","038","003","038003",null,null,"1946",46,19,"Defence And Military Veterans",4,"Air Defence",6,"Operational Support and Intelligence Capability","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",54215,1500,6486,6486,6486,4001,4591,4591,0,0,0,4591,4591,4848.0960000000005,"Defence And Military Veterans|Air Defence","019","004","006","046","019004","019046",46,"019004006046",null,"019004046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","Administration",7,319,227,3,236,65090,268,74914,251,76553,261,86140,261,93214,"Rural Development and Land Reform|Administration","039","001","039001",null,null,"1948",52,19,"Defence And Military Veterans",4,"Air Defence",8,"Base Support Capability","Transfers and subsidies","Households","Social benefits",7237,9960,14059,14059,14059,12904,16564,15272,0,0,0,16564,15272,16127.232,"Defence And Military Veterans|Air Defence","019","004","008","052","019004","019052",52,"019004008052",null,"019004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","National Geomatics Management Services",14,17,20,0,11,6243,15,16477,15,18064,12,15611,15,21079,"Rural Development and Land Reform|National Geomatics Management Services","039","002","039002",null,null,"19411",52,19,"Defence And Military Veterans",4,"Air Defence",11,"Technical Support Services","Transfers and subsidies","Households","Social benefits",927,870,1642,1642,1642,1921,1396,1734,0,0,0,1396,1734,1831.104,"Defence And Military Veterans|Air Defence","019","004","011","052","019004","019052",52,"019004011052",null,"019004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","Rural Development",5,19,10,1,12,2006,8,1523,8,1941,8,2232,8,2277,"Rural Development and Land Reform|Rural Development","039","003","039003",null,null,"19411",63,19,"Defence And Military Veterans",4,"Air Defence",11,"Technical Support Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",51,27,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EF2245&\"|\"&EH2245","v":"Defence And Military Veterans|Air Defence"},{"$f":"REPT(\"0\",3-LEN(EE2245))&EE2245","v":"019"},{"$f":"REPT(\"0\",3-LEN(EG2245))&EG2245","v":"004"},{"$f":"REPT(\"0\",3-LEN(EI2245))&EI2245","v":"011"},{"$f":"REPT(\"0\",3-LEN(ED2245))&ED2245","v":"063"},{"$f":"+FC2245&FD2245","v":"019004"},{"$f":"+FC2245&FF2245","v":"019063"},{"$f":"+FF2245*1","v":63},{"$f":"FG2245&FE2245&REPT(\"0\",3-LEN(FI2245))&FI2245","v":"019004011063"},null,{"$f":"LEFT(FJ2245,6)&FF2245","v":"019004063"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land Reform","Land Reform",4,4,4,0,3,582,3,469,3,517,3,559,3,606,"Rural Development and Land Reform|Land Reform","039","005","039005",null,null,"1954",1,19,"Defence And Military Veterans",5,"Maritime Defence",4,"Maritime Human Resources and Training Capability","Current payments","Compensation of employees","Compensation of employees",364664,416159,434263,440624,440624,474568,469175,483151,0,0,0,469175,483151,519870.47427814611,"Defence And Military Veterans|Maritime Defence","019","005","004","001","019005","019001",1,"019005004001",null,"019005001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South Africa","Administration",10,12,12,0,11,5794,12,4695,12,5174,12,5300,12,6027,"Sport and Recreation South Africa|Administration","040","001","040001",null,null,"1961",52,19,"Defence And Military Veterans",6,"Military Health Support",1,"Strategic Direction","Transfers and subsidies","Households","Social benefits",1967,1524,181,181,181,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Military Health Support","019","006","001","052","019006","019052",52,"019006001052",null,"019006052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South Africa","Sport Support",9,6,6,3,5,2014,6,2364,6,2484,6,2895,6,2971,"Sport and Recreation South Africa|Sport Support","040","004","040004",null,null,"1964",56,19,"Defence And Military Veterans",6,"Military Health Support",4,"Specialist/Tertiary Health Service","Payments for capital assets","Machinery and equipment","Transport equipment",0,34,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|Military Health Support","019","006","004","056","019006","019056",56,"019006004056",null,"019006056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South Africa","Sport Infrastructure Support",11,2,2,0,1,550,2,1154,5,3201,5,3370,5,3605,"Sport and Recreation South Africa|Sport Infrastructure Support","040","005","040005",null,null,"1966",2,19,"Defence And Military Veterans",6,"Military Health Support",6,"Military Health Maintenance Capability","Current payments","Goods and services","Goods and services",98887,84079,79211,79211,79211,75869,76671,81134,0,0,0,76671,81134,85677.504000000001,"Defence And Military Veterans|Military Health Support","019","006","006","002","019006","019002",2,"019006006002",null,"019006002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian Secretariat","Intersectoral Coordination and Strategic Partnerships",13,5,5,0,5,4825,5,4550,5,5005,5,5827,5,6000,"Civilian Secretariat|Intersectoral Coordination and Strategic Partnerships","041","002","041002",null,null,"1972",57,19,"Defence And Military Veterans",7,"Defence Intelligence",2,"Operations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",113,494,0,0,0,367,386,405,0,0,0,386,405,427.68,"Defence And Military Veterans|Defence Intelligence","019","007","002","057","019007","019057",57,"019007002057",null,"019007057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military Veterans","Administration",5,7,7,0,5,1821,7,1919,7,2023,7,2034,7,2176,"Military Veterans|Administration","042","001","042001",null,null,"1982",1,19,"Defence And Military Veterans",8,"General Support",2,"Command and Management Information Systems","Current payments","Compensation of employees","Compensation of employees",63924,68717,78126,78126,78126,91907,89307,89440,0,0,0,89307,89440,96237.439681253658,"Defence And Military Veterans|General Support","019","008","002","001","019008","019001",1,"019008002001",null,"019008001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military Veterans","Empowerment and Stakeholder Management",12,14,14,0,14,8722,14,8139,14,8579,14,9754,14,10366,"Military Veterans|Empowerment and Stakeholder Management","042","003","042003",null,null,"1985",46,19,"Defence And Military Veterans",8,"General Support",5,"Departmental Support","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",2100,0,0,0,0,0,0,0,0,0,0,0,0,0,"Defence And Military Veterans|General Support","019","008","005","046","019008","019046",46,"019008005046",null,"019008046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional Affairs","Institutional Support and Coordination",4,2,0,2,2,296,2,255,2,302,2,320,2,338,"Traditional Affairs|Institutional Support and Coordination","043","003","043003",null,null,"2015",53,20,"Independent Police Investigative Directorate",1,"Administration",5,"Finance Services","Transfers and subsidies","Households","Other transfers to households",0,6,0,0,0,0,0,0,0,0,0,0,0,0,"Independent Police Investigative Directorate|Administration","020","001","005","053","020001","020053",53,"020001005053",null,"020001053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional Affairs","Institutional Support and Coordination",15,1,1,0,1,1994,1,1261,1,1289,1,1473,1,1823,"Traditional Affairs|Institutional Support and Coordination","043","003","043003",null,null,"2022",1,20,"Independent Police Investigative Directorate",2,"Investigation and Information Management",2,"Investigation Services","Current payments","Compensation of employees","Compensation of employees",66975,79524,101782,98605,98605,110183,108269,111787,0,0,0,108269,111787,120282.8116016134,"Independent Police Investigative Directorate|Investigation and Information Management","020","002","002","001","020002","020001",1,"020002002001",null,"020002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service Commission","Administration",6,4,4,0,4,1092,4,1100,4,1150,4,1155,4,1764,"Public Service Commission|Administration","045","001","045001",null,null,"2033",1,20,"Independent Police Investigative Directorate",3,"Legal Services",3,"Investigation Advisory Services","Current payments","Compensation of employees","Compensation of employees",924,403,1545,1545,1545,1948,2140,2329,0,0,0,2140,2329,2506.0039916999081,"Independent Police Investigative Directorate|Legal Services","020","003","003","001","020003","020001",1,"020003003001",null,"020003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service Commission","Monitoring and Evaluation",14,2,2,0,2,2204,2,2300,2,2320,2,2438,2,2643,"Public Service Commission|Monitoring and Evaluation","045","003","045003",null,null,"2113",52,21,"Justice and Constitutional Development",1,"Administration",3,"Corporate Services","Transfers and subsidies","Households","Social benefits",699,1103,163,397,397,125,132,141,0,0,0,132,141,148.89600000000002,"Justice and Constitutional Development|Administration","021","001","003","052","021001","021052",52,"021001003052",null,"021001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service Commission","Integrity and Anti-Corruption",7,8,8,0,7,1950,8,2967,8,3022,8,3089,8,3152,"Public Service Commission|Integrity and Anti-Corruption","045","004","045004",null,null,"2114",44,21,"Justice and Constitutional Development",1,"Administration",4,"Financial Administration","Transfers and subsidies","Provinces and municipalities","Municipalities",10,7,19,19,19,21,21,22,0,0,0,21,22,23.231999999999999,"Justice and Constitutional Development|Administration","021","001","004","044","021001","021044",44,"021001004044",null,"021001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information System","Content Processing and Dissemination",3,0,0,0,2,292,2,333,3,1466,3,1594,3,1727,"Government Communication and Information System|Content Processing and Dissemination","046","002","046002",null,null,"2121",63,21,"Justice and Constitutional Development",2,"Court Services",1,"Lower Courts","Payments for financial assets","Payments for financial assets","Payments for financial assets",2407,6233,0,546,546,0,0,0,0,0,0,0,0,0,"Justice and Constitutional Development|Court Services","021","002","001","063","021002","021063",63,"021002001063",null,"021002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management",9,55,55,0,50,18698,53,21208,55,24120,55,26225,55,28414,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","046003",null,null,"2126",2,21,"Justice and Constitutional Development",2,"Court Services",6,"Administration of Lower Courts","Current payments","Goods and services","Goods and services",80678,79316,75600,75250,75250,78444,81781,86524,0,0,0,81781,86524,91369.343999999997,"Justice and Constitutional Development|Court Services","021","002","006","002","021002","021002",2,"021002006002",null,"021002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2133",52,21,"Justice and Constitutional Development",3,"State Legal Services",3,"Legislative Development and Law Reform","Transfers and subsidies","Households","Social benefits",582,50,117,117,117,123,127,134,0,0,0,127,134,141.50400000000002,"Justice and Constitutional Development|State Legal Services","021","003","003","052","021003","021052",52,"021003003052",null,"021003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2141",54,21,"Justice and Constitutional Development",4,"National Prosecuting Authority",1,"National Prosecutions Service","Payments for capital assets","Buildings and other fixed structures","Buildings",0,0,157,0,0,0,0,0,0,0,0,0,0,0,"Justice and Constitutional Development|National Prosecuting Authority","021","004","001","054","021004","021054",54,"021004001054",null,"021004054"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2142",56,21,"Justice and Constitutional Development",4,"National Prosecuting Authority",2,"Asset Forfeiture Unit","Payments for capital assets","Machinery and equipment","Transport equipment",188,0,194,194,194,194,201,213,0,0,0,201,213,224.928,"Justice and Constitutional Development|National Prosecuting Authority","021","004","002","056","021004","021056",56,"021004002056",null,"021004056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2156",46,21,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",6,"President's Fund","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,1,1,1,1,1,1,0,0,0,1,1,1.056,"Justice and Constitutional Development|Auxiliary and Associated Services","021","005","006","046","021005","021046",46,"021005006046",null,"021005046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2212",1,22,"Office of the Chief Justice and Judicial Administration",1,"Administration",2,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",6015,2991,8467,10886,10886,28646,37327,39568,0,0,0,37327,39568,42575.16785898753,"Office of the Chief Justice and Judicial Administration|Administration","022","001","002","001","022001","022001",1,"022001002001",null,"022001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2221",2,22,"Office of the Chief Justice and Judicial Administration",2,"Judicial Support and Court Administration",1,"Administration of Superior Courts","Current payments","Goods and services","Goods and services",528,1354,15859,15758,15758,16862,17688,18698,0,0,0,17688,18698,19745.088,"Office of the Chief Justice and Judicial Administration|Judicial Support and Court Administration","022","002","001","002","022002","022002",2,"022002001002",null,"022002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2225",56,22,"Office of the Chief Justice and Judicial Administration",2,"Judicial Support and Court Administration",5,"High Courts","Payments for capital assets","Machinery and equipment","Transport equipment",77161,39991,0,3011,3011,3251,6630,6195,0,0,0,6630,6195,6541.92,"Office of the Chief Justice and Judicial Administration|Judicial Support and Court Administration","022","002","005","056","022002","022056",56,"022002005056",null,"022002056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22161",1,22,"Office of the Chief Justice and Judicial Administration",16,"Direct charge against the National Revenue Fund",1,"Judges' salaries","Current payments","Compensation of employees","Compensation of employees",738074,799083,821454,821454,821454,864991,908241,960918,0,0,0,908241,960918,1033947.7645754797,"Office of the Chief Justice and Judicial Administration|Direct charge against the National Revenue Fund","022","016","001","001","022016","022001",1,"022016001001",null,"022016001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2313",56,23,"Police",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Transport equipment",43776,62447,54306,54306,54306,57567,89940,95157,0,0,0,89940,95157,100485.792,"Police|Administration","023","001","003","056","023001","023056",56,"023001003056",null,"023001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2321",53,23,"Police",2,"Visible Policing",1,"Crime Prevention","Transfers and subsidies","Households","Other transfers to households",49929,41572,50683,50683,50683,53391,56061,59313,0,0,0,56061,59313,62634.528000000006,"Police|Visible Policing","023","002","001","053","023002","023053",53,"023002001053",null,"023002053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2332",53,23,"Police",3,"Detective Services",2,"Criminal Record Centre","Transfers and subsidies","Households","Other transfers to households",67,25,0,0,0,0,0,0,0,0,0,0,0,0,"Police|Detective Services","023","003","002","053","023003","023053",53,"023003002053",null,"023003053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2334",52,23,"Police",3,"Detective Services",4,"Specialised Investigations","Transfers and subsidies","Households","Social benefits",6529,8262,7253,7253,7253,7667,8011,8476,0,0,0,8011,8476,8950.6560000000009,"Police|Detective Services","023","003","004","052","023003","023052",52,"023003004052",null,"023003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2341",52,23,"Police",4,"Crime Intelligence",1,"Crime Intelligence Operations","Transfers and subsidies","Households","Social benefits",6220,6381,4130,4130,4130,4349,4566,4831,0,0,0,4566,4831,5101.5360000000001,"Police|Crime Intelligence","023","004","001","052","023004","023052",52,"023004001052",null,"023004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2352",1,23,"Police",5,"Protection and Security Services",2,"Static and Mobile Security","Current payments","Compensation of employees","Compensation of employees",825422,874620,951406,901905,901905,914620,948256,1019497,0,0,0,948256,1019497,1096978.7683667159,"Police|Protection and Security Services","023","005","002","001","023005","023001",1,"023005002001",null,"023005001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2411",57,24,"Agriculture, Forestry and Fisheries",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",235,520,263,453,453,97,97,97,0,0,0,97,97,102.432,"Agriculture, Forestry and Fisheries|Administration","024","001","001","057","024001","024057",57,"024001001057",null,"024001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2414",2,24,"Agriculture, Forestry and Fisheries",1,"Administration",4,"Internal Audit","Current payments","Goods and services","Goods and services",812,452,2220,2139,2139,1900,1891,1970,0,0,0,1891,1970,2080.3200000000002,"Agriculture, Forestry and Fisheries|Administration","024","001","004","002","024001","024002",2,"024001004002",null,"024001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2417",44,24,"Agriculture, Forestry and Fisheries",1,"Administration",7,"Policy, Planning, Monitoring and Evaluation","Transfers and subsidies","Provinces and municipalities","Municipalities",1,1,0,0,0,0,0,0,0,0,0,0,0,0,"Agriculture, Forestry and Fisheries|Administration","024","001","007","044","024001","024044",44,"024001007044",null,"024001044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2418",2,24,"Agriculture, Forestry and Fisheries",1,"Administration",8,"Office Accommodation","Current payments","Goods and services","Goods and services",163498,175632,171506,169172,169172,150930,159032,162952,0,0,0,159032,162952,172077.31200000001,"Agriculture, Forestry and Fisheries|Administration","024","001","008","002","024001","024002",2,"024001008002",null,"024001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2424",44,24,"Agriculture, Forestry and Fisheries",2,"Agricultural Production, Health and Food Safety",4,"Animal Production and Health","Transfers and subsidies","Provinces and municipalities","Municipalities",41,18,5,18,18,1,1,1,0,0,0,1,1,1.056,"Agriculture, Forestry and Fisheries|Agricultural Production, Health and Food Safety","024","002","004","044","024002","024044",44,"024002004044",null,"024002044"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2432",43,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",2,"Food Security","Transfers and subsidies","Provinces and municipalities","Provinces",905746,929529,1179005,1167779,1167779,1148115,1243676,1313711,0,0,0,1243676,1313711,1387278.8160000001,"Agriculture, Forestry and Fisheries|Food Security and Agrarian Reform","024","003","002","043","024003","024043",43,"024003002043",null,"024003043"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2433",54,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",3,"Sector Capacity Development","Payments for capital assets","Buildings and other fixed structures","Buildings",14042,0,0,0,0,0,0,0,0,0,0,0,0,0,"Agriculture, Forestry and Fisheries|Food Security and Agrarian Reform","024","003","003","054","024003","024054",54,"024003003054",null,"024003054"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2434",57,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",4,"National Extension Support Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",224,196,149,172,172,100,86,86,0,0,0,86,86,90.816000000000003,"Agriculture, Forestry and Fisheries|Food Security and Agrarian Reform","024","003","004","057","024003","024057",57,"024003004057",null,"024003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2443",57,24,"Agriculture, Forestry and Fisheries",4,"Trade Promotion and Market Access",3,"Cooperatives and Rural Enterprise Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",188,76,217,232,232,139,103,128,0,0,0,103,128,135.16800000000001,"Agriculture, Forestry and Fisheries|Trade Promotion and Market Access","024","004","003","057","024004","024057",57,"024004003057",null,"024004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2452",60,24,"Agriculture, Forestry and Fisheries",5,"Forestry and Natural Resources Management",2,"Forestry Operations","Payments for capital assets","Biological assets","Biological assets",0,0,540,168,168,20,21,22,0,0,0,21,22,23.231999999999999,"Agriculture, Forestry and Fisheries|Forestry and Natural Resources Management","024","005","002","060","024005","024060",60,"024005002060",null,"024005060"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2453",50,24,"Agriculture, Forestry and Fisheries",5,"Forestry and Natural Resources Management",3,"Forestry Oversight and Regulation","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",4,0,0,0,0,0,0,0,0,0,0,0,0,0,"Agriculture, Forestry and Fisheries|Forestry and Natural Resources Management","024","005","003","050","024005","024050",50,"024005003050",null,"024005050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2511",63,25,"Economic Development",1,"Administration",1,"Ministry","Payments for financial assets","Payments for financial assets","Payments for financial assets",27,0,0,0,0,0,0,0,0,0,0,0,0,0,"Economic Development|Administration","025","001","001","063","025001","025063",63,"025001001063",null,"025001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2514",1,25,"Economic Development",1,"Administration",4,"Financial Management","Current payments","Compensation of employees","Compensation of employees",6291,6634,6572,5951,5951,6251,6275,6237,0,0,0,6275,6237,6711.0119777725749,"Economic Development|Administration","025","001","004","001","025001","025001",1,"025001004001",null,"025001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2522",1,25,"Economic Development",2,"Growth Path and Social Dialogue",2,"Social Dialogue, Productivity and Innovation","Current payments","Compensation of employees","Compensation of employees",6950,8168,7874,9455,9455,8064,7121,11435,0,0,0,7121,11435,12304.059959247939,"Economic Development|Growth Path and Social Dialogue","025","002","002","001","025002","025001",1,"025002002001",null,"025002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2615",1,26,"Energy",1,"Administration",5,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",46802,52742,51354,51354,52247,58305,57657,58059,0,0,0,57657,58059,62471.48379308929,"Energy|Administration","026","001","005","001","026001","026001",1,"026001005001",null,"026001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2621",2,26,"Energy",2,"Energy Policy and Planning",1,"Policy Analysis and Research","Current payments","Goods and services","Goods and services",466,1,945,945,72,824,856,893,0,0,0,856,893,943.00800000000004,"Energy|Energy Policy and Planning","026","002","001","002","026002","026002",2,"026002001002",null,"026002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2641",2,26,"Energy",4,"Electrification and Energy Programme and Project Management",1,"Integrated National Electrification Programme","Current payments","Goods and services","Goods and services",12121,9570,6204,6204,9961,7245,9727,9837,0,0,0,9727,9837,10387.872000000001,"Energy|Electrification and Energy Programme and Project Management","026","004","001","002","026004","026002",2,"026004001002",null,"026004002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2644",63,26,"Energy",4,"Electrification and Energy Programme and Project Management",4,"Electricity Infrastructure/Industry Transformation","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,1,0,0,0,0,0,0,0,0,0,0,0,0,"Energy|Electrification and Energy Programme and Project Management","026","004","004","063","026004","026063",63,"026004004063",null,"026004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2653",2,26,"Energy",5,"Nuclear Energy",3,"Nuclear Policy","Current payments","Goods and services","Goods and services",3488,5959,7350,7100,3629,201235,6267,6245,0,0,0,6267,6245,6594.72,"Energy|Nuclear Energy","026","005","003","002","026005","026002",2,"026005003002",null,"026005002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2713",62,27,"Environmental Affairs",1,"Administration",3,"Environmental Advisory Services","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",993,9238,0,0,0,0,0,0,0,0,0,0,0,0,"Environmental Affairs|Administration","027","001","003","062","027001","027062",62,"027001003062",null,"027001062"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2716",2,27,"Environmental Affairs",1,"Administration",6,"Environmental Sector Coordination","Current payments","Goods and services","Goods and services",13687,15252,21192,21192,21192,22343,22961,24290,0,0,0,22961,24290,25650.240000000002,"Environmental Affairs|Administration","027","001","006","002","027001","027002",2,"027001006002",null,"027001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2722",56,27,"Environmental Affairs",2,"Legal, Authorisations and Compliance",2,"Compliance Monitoring","Payments for capital assets","Machinery and equipment","Transport equipment",0,333,0,0,0,0,0,0,0,0,0,0,0,0,"Environmental Affairs|Legal, Authorisations and Compliance","027","002","002","056","027002","027056",56,"027002002056",null,"027002056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2734",2,27,"Environmental Affairs",3,"Oceans and Coasts",4,"Oceans Conservation","Current payments","Goods and services","Goods and services",147676,131019,174199,174199,174199,150994,158441,156865,0,0,0,158441,156865,165649.44,"Environmental Affairs|Oceans and Coasts","027","003","004","002","027003","027002",2,"027003004002",null,"027003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2735",57,27,"Environmental Affairs",3,"Oceans and Coasts",5,"Specialist Monitoring Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",34,112,42,42,42,44,46,49,0,0,0,46,49,51.744,"Environmental Affairs|Oceans and Coasts","027","003","005","057","027003","027057",57,"027003005057",null,"027003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2747",1,27,"Environmental Affairs",4,"Climate Change and Air Quality",7,"Climate Change Monitoring and Evaluation","Current payments","Compensation of employees","Compensation of employees",4512,5182,7649,7649,7649,8154,8668,9170,0,0,0,8668,9170,9866.9199673199473,"Environmental Affairs|Climate Change and Air Quality","027","004","007","001","027004","027001",1,"027004007001",null,"027004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2757",57,27,"Environmental Affairs",5,"Biodiversity and Conservation",7,"Biodiversity Monitoring and Evaluation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",58,57,42,42,42,44,47,50,0,0,0,47,50,52.800000000000004,"Environmental Affairs|Biodiversity and Conservation","027","005","007","057","027005","027057",57,"027005007057",null,"027005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2762",57,27,"Environmental Affairs",6,"Environmental Programmes",2,"Working for Water and Working on Fire","Payments for capital assets","Machinery and equipment","Other machinery and equipment",3233,2315,21751,21751,21751,3570,4024,4861,0,0,0,4024,4861,5133.2160000000003,"Environmental Affairs|Environmental Programmes","027","006","002","057","027006","027057",57,"027006002057",null,"027006057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2765",53,27,"Environmental Affairs",6,"Environmental Programmes",5,"Information Management and Sector Coordination","Transfers and subsidies","Households","Other transfers to households",44,5,0,0,0,0,0,0,0,0,0,0,0,0,"Environmental Affairs|Environmental Programmes","027","006","005","053","027006","027053",53,"027006005053",null,"027006053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2812",1,28,"Labour",1,"Administration",2,"Management","Current payments","Compensation of employees","Compensation of employees",163692,184250,217265,181365,181365,217412,206836,205037,0,0,0,206836,205037,220619.811269289,"Labour|Administration","028","001","002","001","028001","028001",1,"028001002001",null,"028001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2813",57,28,"Labour",1,"Administration",3,"Corporate Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",7310,12118,1136,1036,1036,14199,15318,16204,0,0,0,15318,16204,17111.423999999999,"Labour|Administration","028","001","003","057","028001","028057",57,"028001003057",null,"028001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2823",52,28,"Labour",2,"Inspection and Enforcement Services",3,"Registration: Inspection and Enforcement Services","Transfers and subsidies","Households","Social benefits",109,200,18,114,114,19,20,21,0,0,0,20,21,22.176000000000002,"Labour|Inspection and Enforcement Services","028","002","003","052","028002","028052",52,"028002003052",null,"028002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2824",57,28,"Labour",2,"Inspection and Enforcement Services",4,"Compliance, Monitoring and Enforcement Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",64,307,0,43,43,0,0,0,0,0,0,0,0,0,"Labour|Inspection and Enforcement Services","028","002","004","057","028002","028057",57,"028002004057",null,"028002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2833",52,28,"Labour",3,"Public Employment Services",3,"Work Seeker Services","Transfers and subsidies","Households","Social benefits",67,192,39,39,39,42,44,47,0,0,0,44,47,49.632000000000005,"Labour|Public Employment Services","028","003","003","052","028003","028052",52,"028003003052",null,"028003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2845",1,28,"Labour",4,"Labour Policy and Industrial Relations",5,"Employment Standards","Current payments","Compensation of employees","Compensation of employees",6012,6517,7403,7392,7392,6139,16946,20970,0,0,0,16946,20970,22563.719925267098,"Labour|Labour Policy and Industrial Relations","028","004","005","001","028004","028001",1,"028004005001",null,"028004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28410",1,28,"Labour",4,"Labour Policy and Industrial Relations",10,"National Economic Development and Labour Council","Current payments","Compensation of employees","Compensation of employees",98,0,623,204,204,675,718,809,0,0,0,718,809,870.48399711688523,"Labour|Labour Policy and Industrial Relations","028","004","010","001","028004","028001",1,"028004010001",null,"028004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2912",53,29,"Mineral Resources",1,"Administration",2,"Corporate Services","Transfers and subsidies","Households","Other transfers to households",20,120,266,266,266,280,294,311,0,0,0,294,311,328.416,"Mineral Resources|Administration","029","001","002","053","029001","029053",53,"029001002053",null,"029001053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2932",57,29,"Mineral Resources",3,"Mineral Regulation",2,"Management Mineral Regulation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",600,40,424,424,424,190,0,0,0,0,0,0,0,0,"Mineral Resources|Mineral Regulation","029","003","002","057","029003","029057",57,"029003002057",null,"029003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2943",63,29,"Mineral Resources",4,"Mineral Policy and Promotion",3,"Mineral Promotion and International Coordination","Payments for financial assets","Payments for financial assets","Payments for financial assets",1,0,0,0,0,0,0,0,0,0,0,0,0,0,"Mineral Resources|Mineral Policy and Promotion","029","004","003","063","029004","029063",63,"029004003063",null,"029004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3013",1,30,"Science and Technology",1,"Administration",3,"Corporate Services","Current payments","Compensation of employees","Compensation of employees",71715,80880,74270,75286,75286,78278,80586,83710,0,0,0,80586,83710,90071.959701674234,"Science and Technology|Administration","030","001","003","001","030001","030001",1,"030001003001",null,"030001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3014",1,30,"Science and Technology",1,"Administration",4,"Governance","Current payments","Compensation of employees","Compensation of employees",6215,7001,5847,5987,5987,6185,6384,6630,0,0,0,6384,6630,7133.8799763720008,"Science and Technology|Administration","030","001","004","001","030001","030001",1,"030001004001",null,"030001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3022",52,30,"Science and Technology",2,"Technology Innovation",2,"Hydrogen and Energy","Transfers and subsidies","Households","Social benefits",23,0,0,0,0,0,0,0,0,0,0,0,0,0,"Science and Technology|Technology Innovation","030","002","002","052","030002","030052",52,"030002002052",null,"030002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3031",1,30,"Science and Technology",3,"International Cooperation and Resources",1,"Multilateral Cooperation and Africa","Current payments","Compensation of employees","Compensation of employees",11075,13132,13405,13588,13588,14147,14600,15165,0,0,0,14600,15165,16317.539945954963,"Science and Technology|International Cooperation and Resources","030","003","001","001","030003","030001",1,"030003001001",null,"030003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3032",2,30,"Science and Technology",3,"International Cooperation and Resources",2,"International Resources","Current payments","Goods and services","Goods and services",7372,5716,3321,3039,3039,3184,3339,3514,0,0,0,3339,3514,3710.7840000000001,"Science and Technology|International Cooperation and Resources","030","003","002","002","030003","030002",2,"030003002002",null,"030003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3042",50,30,"Science and Technology",4,"Research, Development and Support",2,"Science Missions","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",2780,0,0,0,0,0,0,0,0,0,0,0,0,0,"Science and Technology|Research, Development and Support","030","004","002","050","030004","030050",50,"030004002050",null,"030004050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3051",47,30,"Science and Technology",5,"Socio-Economic Innovation Partnerships",1,"Sector Innovation and Green Economy","Transfers and subsidies","Higher education institutions","Higher education institutions",1001,0,0,0,0,0,0,0,0,0,0,0,0,0,"Science and Technology|Socio-Economic Innovation Partnerships","030","005","001","047","030005","030047",47,"030005001047",null,"030005047"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3111",1,31,"Small Business Development",1,"Administration",1,"Ministry","Current payments","Compensation of employees","Compensation of employees",3837,11407,8097,18000,18000,15537,16437,15930,0,0,0,16437,15930,17140.679943228653,"Small Business Development|Administration","031","001","001","001","031001","031001",1,"031001001001",null,"031001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3121",57,31,"Small Business Development",2,"Small Medium and Micro Enterprises and Cooperatives Policy and Research ",1,"Policy, Research and Legislation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",35,45,156,92,92,190,205,225,0,0,0,205,225,237.60000000000002,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Policy and Research ","031","002","001","057","031002","031057",57,"031002001057",null,"031002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3131",2,31,"Small Business Development",3,"Small Medium and Micro Enterprises and Cooperatives Programme Design and Support",1,"Competitiveness Support","Current payments","Goods and services","Goods and services",8352,5891,8725,9328,9328,3873,1963,2157,0,0,0,1963,2157,2277.7919999999999,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Programme Design and Support","031","003","001","002","031003","031002",2,"031003001002",null,"031003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3135",57,31,"Small Business Development",3,"Small Medium and Micro Enterprises and Cooperatives Programme Design and Support",5,"Small Medium and Micro Enterprises Development Finance ","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,178,178,320,340,360,0,0,0,340,360,380.16,"Small Business Development|Small Medium and Micro Enterprises and Cooperatives Programme Design and Support","031","003","005","057","031003","031057",57,"031003005057",null,"031003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3214",50,32,"Telecommunications and Postal Services",1,"Administration",4,"Corporate Services","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",47,3,0,0,0,0,0,0,0,0,0,0,0,0,"Telecommunications and Postal Services|Administration","032","001","004","050","032001","032050",50,"032001004050",null,"032001050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3215",63,32,"Telecommunications and Postal Services",1,"Administration",5,"Financial Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",555,363,0,0,0,0,0,0,0,0,0,0,0,0,"Telecommunications and Postal Services|Administration","032","001","005","063","032001","032063",63,"032001005063",null,"032001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3234",57,32,"Telecommunications and Postal Services",3,"Policy, Research and Capacity Development",4,"Information Society Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",77,192,861,861,861,408,453,478,0,0,0,453,478,504.76800000000003,"Telecommunications and Postal Services|Policy, Research and Capacity Development","032","003","004","057","032003","032057",57,"032003004057",null,"032003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3251",2,32,"Telecommunications and Postal Services",5,"ICT Infrastructure Support",1,"Broadband","Current payments","Goods and services","Goods and services",397726,34451,251243,251243,51243,342094,445315,743605,0,0,0,445315,743605,785246.88,"Telecommunications and Postal Services|ICT Infrastructure Support","032","005","001","002","032005","032002",2,"032005001002",null,"032005002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3313",57,33,"Tourism",1,"Administration",3,"Corporate Affairs","Payments for capital assets","Machinery and equipment","Other machinery and equipment",4599,5026,1401,1401,1401,1854,1942,2006,0,0,0,1942,2006,2118.3360000000002,"Tourism|Administration","033","001","003","057","033001","033057",57,"033001003057",null,"033001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3323",57,33,"Tourism",2,"Policy and Knowledge Services",3,"Research and Knowledge Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",201,267,446,446,446,563,589,612,0,0,0,589,612,646.27200000000005,"Tourism|Policy and Knowledge Services","033","002","003","057","033002","033057",57,"033002003057",null,"033002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3325",1,33,"Tourism",2,"Policy and Knowledge Services",5,"Tourism Incentive Programme","Current payments","Compensation of employees","Compensation of employees",238,2337,4906,4983,4983,5298,5415,5630,0,0,0,5415,5630,6057.8799799358021,"Tourism|Policy and Knowledge Services","033","002","005","001","033002","033001",1,"033002005001",null,"033002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3341",1,33,"Tourism",4,"Domestic Tourism",1,"Domestic Tourism Management","Current payments","Compensation of employees","Compensation of employees",2623,2583,2875,2922,2922,3105,3206,3333,0,0,0,3206,3333,3586.3079881218523,"Tourism|Domestic Tourism","033","004","001","001","033004","033001",1,"033004001001",null,"033004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3344",1,33,"Tourism",4,"Domestic Tourism",4,"Social Responsibility Implementation","Current payments","Compensation of employees","Compensation of employees",25585,27046,27496,27958,27958,29694,32351,33634,0,0,0,32351,33634,36190.183880135126,"Tourism|Domestic Tourism","033","004","004","001","033004","033001",1,"033004004001",null,"033004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3411",57,34,"Trade and Industry",1,"Administration",1,"Ministry","Payments for capital assets","Machinery and equipment","Other machinery and equipment",1072,80,162,509,509,30,32,107,0,0,0,32,107,112.992,"Trade and Industry|Administration","034","001","001","057","034001","034057",57,"034001001057",null,"034001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3416",1,34,"Trade and Industry",1,"Administration",6,"Media and Public Relations","Current payments","Compensation of employees","Compensation of employees",4552,4427,5157,5157,5157,5790,6184,7341,0,0,0,6184,7341,7898.9159738381386,"Trade and Industry|Administration","034","001","006","001","034001","034001",1,"034001006001",null,"034001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3432",46,34,"Trade and Industry",3,"Special Economic Zones and Economic Transformation",2,"Equity and Empowerment","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,1800,0,500,500,0,0,0,0,0,0,0,0,0,"Trade and Industry|Special Economic Zones and Economic Transformation","034","003","002","046","034003","034046",46,"034003002046",null,"034003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3441",49,34,"Trade and Industry",4,"Industrial Development",1,"Industrial Competitiveness","Transfers and subsidies","Public corporations and private enterprises","Public corporations",250122,221689,217860,217860,217860,210583,278992,274013,0,0,0,278992,274013,289357.728,"Trade and Industry|Industrial Development","034","004","001","049","034004","034049",49,"034004001049",null,"034004049"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3442",53,34,"Trade and Industry",4,"Industrial Development",2,"Customised Sector Programmes","Transfers and subsidies","Households","Other transfers to households",130,4,0,0,0,0,0,0,0,0,0,0,0,0,"Trade and Industry|Industrial Development","034","004","002","053","034004","034053",53,"034004002053",null,"034004053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3461",53,34,"Trade and Industry",6,"Incentive Development and Administration",1,"Broadening Participation Incentives","Transfers and subsidies","Households","Other transfers to households",4,0,0,0,0,0,0,0,0,0,0,0,0,0,"Trade and Industry|Incentive Development and Administration","034","006","001","053","034006","034053",53,"034006001053",null,"034006053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3464",1,34,"Trade and Industry",6,"Incentive Development and Administration",4,"Infrastructure Investment Support","Current payments","Compensation of employees","Compensation of employees",9813,10885,10103,9398,9398,10076,8488,8981,0,0,0,8488,8981,9663.555967993505,"Trade and Industry|Incentive Development and Administration","034","006","004","001","034006","034001",1,"034006004001",null,"034006001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3481",52,34,"Trade and Industry",8,"Investment South Africa",1,"Investment Promotion","Transfers and subsidies","Households","Social benefits",20,0,0,0,0,0,0,0,0,0,0,0,0,0,"Trade and Industry|Investment South Africa","034","008","001","052","034008","034052",52,"034008001052",null,"034008052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3511",52,35,"Transport",1,"Administration",1,"Ministry","Transfers and subsidies","Households","Social benefits",18,4,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Administration","035","001","001","052","035001","035052",52,"035001001052",null,"035001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3513",63,35,"Transport",1,"Administration",3,"Corporate Services","Payments for financial assets","Payments for financial assets","Payments for financial assets",43,113,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Administration","035","001","003","063","035001","035063",63,"035001003063",null,"035001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3526",52,35,"Transport",2,"Integrated Transport Planning",6,"Integrated Transport Planning Administration Support","Transfers and subsidies","Households","Social benefits",62,103,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Integrated Transport Planning","035","002","006","052","035002","035052",52,"035002006052",null,"035002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3535",57,35,"Transport",3,"Rail Transport",5,"Rail Administration Support","Payments for capital assets","Machinery and equipment","Other machinery and equipment",37,484,0,150,150,100,105,111,0,0,0,105,111,117.21600000000001,"Transport|Rail Transport","035","003","005","057","035003","035057",57,"035003005057",null,"035003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3541",63,35,"Transport",4,"Road Transport",1,"Road Regulation","Payments for financial assets","Payments for financial assets","Payments for financial assets",2,7,0,0,0,0,0,0,0,0,0,0,0,0,"Transport|Road Transport","035","004","001","063","035004","035063",63,"035004001063",null,"035004063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3552",57,35,"Transport",5,"Civil Aviation",2,"Aviation Economic Analysis and Industry Development","Payments for capital assets","Machinery and equipment","Other machinery and equipment",245,106,69,69,69,73,77,81,0,0,0,77,81,85.536000000000001,"Transport|Civil Aviation","035","005","002","057","035005","035057",57,"035005002057",null,"035005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3555",57,35,"Transport",5,"Civil Aviation",5,"Aviation Administration Support","Payments for capital assets","Machinery and equipment","Other machinery and equipment",153,157,117,117,117,81,85,90,0,0,0,85,90,95.04,"Transport|Civil Aviation","035","005","005","057","035005","035057",57,"035005005057",null,"035005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3574",53,35,"Transport",7,"Public Transport",4,"Public Transport Oversight","Transfers and subsidies","Households","Other transfers to households",230897,300063,348513,331013,331013,353442,389041,411605,0,0,0,389041,411605,434654.88,"Transport|Public Transport","035","007","004","053","035007","035053",53,"035007004053",null,"035007053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3611",3,36,"Water and Sanitation",1,"Administration",1,"Ministry","Current payments","Interest and rent on land","Interest and rent on land",0,0,0,1,1,0,0,0,0,0,0,0,0,0,"Water and Sanitation|Administration","036","001","001","003","036001","036003",3,"036001001003",null,"036001003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3613",52,36,"Water and Sanitation",1,"Administration",3,"Internal Audit","Transfers and subsidies","Households","Social benefits",26,0,0,5,5,30,32,34,0,0,0,32,34,35.904000000000003,"Water and Sanitation|Administration","036","001","003","052","036001","036052",52,"036001003052",null,"036001052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3618",47,36,"Water and Sanitation",1,"Administration",8,"International Water Support","Transfers and subsidies","Higher education institutions","Higher education institutions",0,0,600,2000,2000,3400,3400,3435,0,0,0,3400,3435,3627.36,"Water and Sanitation|Administration","036","001","008","047","036001","036047",47,"036001008047",null,"036001047"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3624",2,36,"Water and Sanitation",2,"Water Planning and Information Management",4,"Water Information Management","Current payments","Goods and services","Goods and services",126179,215978,197196,185303,161303,168969,156446,160031,0,0,0,156446,160031,168992.736,"Water and Sanitation|Water Planning and Information Management","036","002","004","002","036002","036002",2,"036002004002",null,"036002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3624",57,36,"Water and Sanitation",2,"Water Planning and Information Management",4,"Water Information Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",20000,11855,26604,27792,27792,33148,38567,40837,0,0,0,38567,40837,43123.872000000003,"Water and Sanitation|Water Planning and Information Management","036","002","004","057","036002","036057",57,"036002004057",null,"036002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3642",52,36,"Water and Sanitation",4,"Water and Sanitation Services",2,"National Sanitation Services","Transfers and subsidies","Households","Social benefits",0,4,0,60,60,45,42,44,0,0,0,42,44,46.463999999999999,"Water and Sanitation|Water and Sanitation Services","036","004","002","052","036004","036052",52,"036004002052",null,"036004052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3651",56,36,"Water and Sanitation",5,"Water Sector Regulation",1,"Water Sector Regulation Management and Support","Payments for capital assets","Machinery and equipment","Transport equipment",0,0,0,17,17,722,678,350,0,0,0,678,350,369.6,"Water and Sanitation|Water Sector Regulation","036","005","001","056","036005","036056",56,"036005001056",null,"036005056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3654",57,36,"Water and Sanitation",5,"Water Sector Regulation",4,"Water Supply Services and Sanitation Regulation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",20,71,0,600,600,200,183,188,0,0,0,183,188,198.52800000000002,"Water and Sanitation|Water Sector Regulation","036","005","004","057","036005","036057",57,"036005004057",null,"036005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3657",52,36,"Water and Sanitation",5,"Water Sector Regulation",7,"Institutional Oversight","Transfers and subsidies","Households","Social benefits",50,0,0,0,0,0,0,0,0,0,0,0,0,0,"Water and Sanitation|Water Sector Regulation","036","005","007","052","036005","036052",52,"036005007052",null,"036005052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3715",46,37,"Arts and Culture",1,"Administration",5,"Office Accommodation","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",62411,63805,0,0,0,0,0,0,0,0,0,0,0,0,"Arts and Culture|Administration","037","001","005","046","037001","037046",46,"037001005046",null,"037001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3724",50,37,"Arts and Culture",2,"Institutional Governance",4,"Capital Works","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",54112,77968,0,0,0,0,0,0,0,0,0,0,0,0,"Arts and Culture|Institutional Governance","037","002","004","050","037002","037050",50,"037002004050",null,"037002050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3733",53,37,"Arts and Culture",3,"Arts and Culture Promotion and Development",3,"Cultural and Creative Industries Development","Transfers and subsidies","Households","Other transfers to households",41796,3836,2800,2300,2300,3500,4500,5500,0,0,0,4500,5500,5808,"Arts and Culture|Arts and Culture Promotion and Development","037","003","003","053","037003","037053",53,"037003003053",null,"037003053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3735",46,37,"Arts and Culture",3,"Arts and Culture Promotion and Development",5,"National Film and Video Foundation","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",105223,147588,116721,116721,116721,122907,129052,136537,0,0,0,129052,136537,144183.07200000001,"Arts and Culture|Arts and Culture Promotion and Development","037","003","005","046","037003","037046",46,"037003005046",null,"037003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3811",2,38,"Human Settlements",1,"Administration",1,"Ministry","Current payments","Goods and services","Goods and services",11186,38006,14200,23845,23845,25084,26339,27657,0,0,0,26339,27657,29205.792000000001,"Human Settlements|Administration","038","001","001","002","038001","038002",2,"038001001002",null,"038001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3812",56,38,"Human Settlements",1,"Administration",2,"Departmental Management","Payments for capital assets","Machinery and equipment","Transport equipment",0,14,0,0,0,0,0,0,0,0,0,0,0,0,"Human Settlements|Administration","038","001","002","056","038001","038056",56,"038001002056",null,"038001056"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3815",3,38,"Human Settlements",1,"Administration",5,"Financial Management","Current payments","Interest and rent on land","Interest and rent on land",12,0,0,0,0,0,0,0,0,0,0,0,0,0,"Human Settlements|Administration","038","001","005","003","038001","038003",3,"038001005003",null,"038001003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3823",2,38,"Human Settlements",2,"Human Settlements Policy, Strategy and Planning",3,"Human Settlements Strategy and Planning","Current payments","Goods and services","Goods and services",20460,15287,14744,13795,13795,15625,16407,16355,0,0,0,16407,16355,17270.88,"Human Settlements|Human Settlements Policy, Strategy and Planning","038","002","003","002","038002","038002",2,"038002003002",null,"038002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3842",57,38,"Human Settlements",4,"Housing Development Finance",2,"Chief Investment Officer","Payments for capital assets","Machinery and equipment","Other machinery and equipment",163,110,96,796,796,136,143,150,0,0,0,143,150,158.4,"Human Settlements|Housing Development Finance","038","004","002","057","038004","038057",57,"038004002057",null,"038004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3913",2,39,"Rural Development and Land Reform",1,"Administration",3,"Internal Audit","Current payments","Goods and services","Goods and services",16282,14168,20655,20321,20321,16786,17416,18499,0,0,0,17416,18499,19534.944,"Rural Development and Land Reform|Administration","039","001","003","002","039001","039002",2,"039001003002",null,"039001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3915",57,39,"Rural Development and Land Reform",1,"Administration",5,"Financial Services","Payments for capital assets","Machinery and equipment","Other machinery and equipment",2790,2738,369,1343,1343,540,573,607,0,0,0,573,607,640.99200000000008,"Rural Development and Land Reform|Administration","039","001","005","057","039001","039057",57,"039001005057",null,"039001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3916",63,39,"Rural Development and Land Reform",1,"Administration",6,"Provincial Coordination","Payments for financial assets","Payments for financial assets","Payments for financial assets",135,144,0,0,0,0,0,0,0,0,0,0,0,0,"Rural Development and Land Reform|Administration","039","001","006","063","039001","039063",63,"039001006063",null,"039001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3923",46,39,"Rural Development and Land Reform",2,"National Geomatics Management Services",3,"Registration of Deeds Trading account","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",241741,113194,119537,15929,15929,67639,128241,135911,0,0,0,128241,135911,143522.016,"Rural Development and Land Reform|National Geomatics Management Services","039","002","003","046","039002","039046",46,"039002003046",null,"039002046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3933",50,39,"Rural Development and Land Reform",3,"Rural Development",3,"National Rural Youth Services Corps","Transfers and subsidies","Public corporations and private enterprises","Private enterprises",0,794,0,0,0,0,0,0,0,0,0,0,0,0,"Rural Development and Land Reform|Rural Development","039","003","003","050","039003","039050",50,"039003003050",null,"039003050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3943",53,39,"Rural Development and Land Reform",4,"Restitution",3,"Restitution Grants","Transfers and subsidies","Households","Other transfers to households",2278048,2260900,2116000,2116010,2116010,2512922,2622562,2783371,0,0,0,2622562,2783371,2939239.7760000001,"Rural Development and Land Reform|Restitution","039","004","003","053","039004","039053",53,"039004003053",null,"039004053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3951",57,39,"Rural Development and Land Reform",5,"Land Reform",1,"Land Reform National Office","Payments for capital assets","Machinery and equipment","Other machinery and equipment",3992,711,340,1110,1110,282,300,315,0,0,0,300,315,332.64000000000004,"Rural Development and Land Reform|Land Reform","039","005","001","057","039005","039057",57,"039005001057",null,"039005057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4012",2,40,"Sport and Recreation South Africa",1,"Administration",2,"Management","Current payments","Goods and services","Goods and services",4029,3429,8291,4391,4391,8530,7607,7606,0,0,0,7607,7606,8031.9360000000006,"Sport and Recreation South Africa|Administration","040","001","002","002","040001","040002",2,"040001002002",null,"040001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4023",51,40,"Sport and Recreation South Africa",2,"Active Nation",3,"Community Sport","Transfers and subsidies","Non-profit institutions","Non-profit institutions",33673,35333,36612,36612,36612,38508,40433,42778,0,0,0,40433,42778,45173.567999999999,"Sport and Recreation South Africa|Active Nation","040","002","003","051","040002","040051",51,"040002003051",null,"040002051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4043",51,40,"Sport and Recreation South Africa",4,"Sport Support",3,"Sport and Recreation Service Providers","Transfers and subsidies","Non-profit institutions","Non-profit institutions",97033,98855,107586,107586,107586,113269,118932,125830,0,0,0,118932,125830,132876.48000000001,"Sport and Recreation South Africa|Sport Support","040","004","003","051","040004","040051",51,"040004003051",null,"040004051"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4114",2,41,"Civilian Secretariat",1,"Administration",4,"Office Accommodation","Current payments","Goods and services","Goods and services",0,0,1199,1199,1199,1,1,1,0,0,0,1,1,1.056,"Civilian Secretariat|Administration","041","001","004","002","041001","041002",2,"041001004002",null,"041001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4122",57,41,"Civilian Secretariat",2,"Intersectoral Coordination and Strategic Partnerships",2,"Community Outreach","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,0,46,49,53,0,0,0,49,53,55.968000000000004,"Civilian Secretariat|Intersectoral Coordination and Strategic Partnerships","041","002","002","057","041002","041057",57,"041002002057",null,"041002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4143",1,41,"Civilian Secretariat",4,"Civilian Oversight, Monitoring and Evaluations",3,"Information Management","Current payments","Compensation of employees","Compensation of employees",1640,545,1112,3664,3664,4260,4815,5284,0,0,0,4815,5284,5685.5839811688766,"Civilian Secretariat|Civilian Oversight, Monitoring and Evaluations","041","004","003","001","041004","041001",1,"041004003001",null,"041004001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4223",2,42,"Military Veterans",2,"Socio Economic Support",3,"Socio Economic Support Management","Current payments","Goods and services","Goods and services",68330,110867,8928,7900,7900,4758,9343,9885,0,0,0,9343,9885,10438.560000000001,"Military Veterans|Socio Economic Support","042","002","003","002","042002","042002",2,"042002003002",null,"042002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4231",57,42,"Military Veterans",3,"Empowerment and Stakeholder Management",1,"Provincial Offices and Stakeholder Relations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,800,800,0,0,0,0,0,0,0,0,0,{"$f":"+EF4741&\"|\"&EH4741","v":"Military Veterans|Empowerment and Stakeholder Management"},{"$f":"REPT(\"0\",3-LEN(EE4741))&EE4741","v":"042"},{"$f":"REPT(\"0\",3-LEN(EG4741))&EG4741","v":"003"},{"$f":"REPT(\"0\",3-LEN(EI4741))&EI4741","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4741))&ED4741","v":"057"},{"$f":"+FC4741&FD4741","v":"042003"},{"$f":"+FC4741&FF4741","v":"042057"},{"$f":"+FF4741*1","v":57},{"$f":"FG4741&FE4741&REPT(\"0\",3-LEN(FI4741))&FI4741","v":"042003001057"},null,{"$f":"LEFT(FJ4741,6)&FF4741","v":"042003057"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4322",2,43,"Traditional Affairs",2,"Research, Policy and Legislation   ",2,"Policy and Legislation","Current payments","Goods and services","Goods and services",0,429,341,341,341,599,730,772,0,0,0,730,772,815.23200000000008,"Traditional Affairs|Research, Policy and Legislation   ","043","002","002","002","043002","043002",2,"043002002002",null,"043002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4411",57,44,"National School of Government",1,"Administration",1,"Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",23,58,0,0,0,0,0,0,0,0,0,0,0,0,"National School of Government|Administration","044","001","001","057","044001","044057",57,"044001001057",null,"044001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4514",2,45,"Public Service Commission",1,"Administration",4,"Property Management","Current payments","Goods and services","Goods and services",11805,12756,24028,19028,19028,26479,28160,29724,0,0,0,28160,29724,31388.544000000002,"Public Service Commission|Administration","045","001","004","002","045001","045002",2,"045001004002",null,"045001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4532",1,45,"Public Service Commission",3,"Monitoring and Evaluation",2,"Service Delivery and Compliance Evaluations","Current payments","Compensation of employees","Compensation of employees",11101,13997,16971,17379,16770,17891,18320,19705,0,0,0,18320,19705,21202.579929775307,"Public Service Commission|Monitoring and Evaluation","045","003","002","001","045003","045001",1,"045003002001",null,"045003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4541",57,45,"Public Service Commission",4,"Integrity and Anti-Corruption",1,"Public Administration Investigations","Payments for capital assets","Machinery and equipment","Other machinery and equipment",87,19,0,0,0,0,0,0,0,0,0,0,0,0,"Public Service Commission|Integrity and Anti-Corruption","045","004","001","057","045004","045057",57,"045004001057",null,"045004057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4612",46,46,"Government Communication and Information System",1,"Administration",2,"Corporate Services","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,529,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Administration","046","001","002","046","046001","046046",46,"046001002046",null,"046001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4621",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",1,"Programme Management for Content Processing and Dissemination","Current payments","Goods and services","Goods and services",177,751,358,358,501,348,367,388,0,0,0,367,388,409.72800000000001,{"$f":"+EF4869&\"|\"&EH4869","v":"Government Communication and Information System|Content Processing and Dissemination"},{"$f":"REPT(\"0\",3-LEN(EE4869))&EE4869","v":"046"},{"$f":"REPT(\"0\",3-LEN(EG4869))&EG4869","v":"002"},{"$f":"REPT(\"0\",3-LEN(EI4869))&EI4869","v":"001"},{"$f":"REPT(\"0\",3-LEN(ED4869))&ED4869","v":"002"},{"$f":"+FC4869&FD4869","v":"046002"},{"$f":"+FC4869&FF4869","v":"046002"},{"$f":"+FF4869*1","v":2},{"$f":"FG4869&FE4869&REPT(\"0\",3-LEN(FI4869))&FI4869","v":"046002001002"},null,{"$f":"LEFT(FJ4869,6)&FF4869","v":"046002002"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4621",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",1,"Programme Management for Content Processing and Dissemination","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,0,0,0,0,30,32,34,0,0,0,32,34,35.904000000000003,"Government Communication and Information System|Content Processing and Dissemination","046","002","001","057","046002","046057",57,"046002001057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",1,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Current payments","Compensation of employees","Compensation of employees",17254,19932,22601,22507,22507,24328,25945,27825,0,0,0,25945,27825,29939.699900837244,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","001","046002","046001",1,"046002002001",null,"046002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Current payments","Goods and services","Goods and services",10803,9160,8943,8943,7538,8667,9164,9465,0,0,0,9164,9465,9995.0400000000009,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","002","046002","046002",2,"046002002002",null,"046002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",52,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Transfers and subsidies","Households","Social benefits",9,65,0,374,374,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","052","046002","046052",52,"046002002052",null,"046002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Payments for capital assets","Machinery and equipment","Other machinery and equipment",170,660,10,10,10,50,53,56,0,0,0,53,56,59.136000000000003,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","057","046002","046057",57,"046002002057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4622",63,46,"Government Communication and Information System",2,"Content Processing and Dissemination",2,"Policy and Research","Payments for financial assets","Payments for financial assets","Payments for financial assets",23,1,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","002","063","046002","046063",63,"046002002063",null,"046002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",1,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Current payments","Compensation of employees","Compensation of employees",17757,18015,21737,21378,21378,20605,21974,23567,0,0,0,21974,23567,25358.091916011908,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","001","046002","046001",1,"046002003001",null,"046002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Current payments","Goods and services","Goods and services",29415,30561,29876,25031,23769,29758,31417,33090,0,0,0,31417,33090,34943.040000000001,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","002","046002","046002",2,"046002003002",null,"046002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",52,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Transfers and subsidies","Households","Social benefits",96,20,0,79,79,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","052","046002","046052",52,"046002003052",null,"046002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Payments for capital assets","Machinery and equipment","Other machinery and equipment",228,429,130,130,130,159,168,177,0,0,0,168,177,186.91200000000001,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","057","046002","046057",57,"046002003057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4623",63,46,"Government Communication and Information System",2,"Content Processing and Dissemination",3,"Products and Platforms","Payments for financial assets","Payments for financial assets","Payments for financial assets",42,10,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","003","063","046002","046063",63,"046002003063",null,"046002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",1,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Current payments","Compensation of employees","Compensation of employees",19270,21815,25047,25047,25047,26370,28123,30160,0,0,0,28123,30160,32452.15989251577,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","001","046002","046001",1,"046002004001",null,"046002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",2,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Current payments","Goods and services","Goods and services",32256,31977,19047,23892,25642,19993,21102,22327,0,0,0,21102,22327,23577.312000000002,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","002","046002","046002",2,"046002004002",null,"046002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",52,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Transfers and subsidies","Households","Social benefits",142,6,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","052","046002","046052",52,"046002004052",null,"046002052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",57,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Payments for capital assets","Machinery and equipment","Other machinery and equipment",983,1291,46,46,46,46,49,52,0,0,0,49,52,54.912000000000006,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","057","046002","046057",57,"046002004057",null,"046002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",62,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Payments for capital assets","Software and other intangible assets","Software and other intangible assets",0,0,200,200,200,211,222,235,0,0,0,222,235,248.16000000000003,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","062","046002","046062",62,"046002004062",null,"046002062"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4624",63,46,"Government Communication and Information System",2,"Content Processing and Dissemination",4,"Communication Service Agency","Payments for financial assets","Payments for financial assets","Payments for financial assets",7,8,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Content Processing and Dissemination","046","002","004","063","046002","046063",63,"046002004063",null,"046002063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4631",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management","Current payments","Compensation of employees","Compensation of employees",1963,2184,2295,2278,2278,2706,2885,3095,0,0,0,2885,3095,3330.2199889700369,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","001","001","046003","046001",1,"046003001001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4631",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management","Current payments","Goods and services","Goods and services",532,435,282,282,510,348,367,388,0,0,0,367,388,409.72800000000001,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","001","002","046003","046002",2,"046003001002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4631",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",1,"Programme Management for Intergovernmental Coordination and Stakeholder Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",0,40,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","001","057","046003","046057",57,"046003001057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Current payments","Compensation of employees","Compensation of employees",47045,49401,52656,52492,52492,57547,61370,65816,0,0,0,61370,65816,70818.015765444885,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","001","046003","046001",1,"046003002001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Current payments","Goods and services","Goods and services",24444,20302,15488,15748,15748,15928,16702,17673,0,0,0,16702,17673,18662.688000000002,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","002","046003","046002",2,"046003002002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",46,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",8,4,7,7,7,10,10,11,0,0,0,10,11,11.616,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","046","046003","046046",46,"046003002046",null,"046003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",52,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Transfers and subsidies","Households","Social benefits",234,11,0,46,46,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","052","046003","046052",52,"046003002052",null,"046003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Payments for capital assets","Machinery and equipment","Other machinery and equipment",141,324,130,130,130,80,193,203,0,0,0,193,203,214.36800000000002,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","057","046003","046057",57,"046003002057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4632",63,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",2,"Provincial and Local Liaison","Payments for financial assets","Payments for financial assets","Payments for financial assets",61,0,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","002","063","046003","046063",63,"046003002063",null,"046003063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Current payments","Compensation of employees","Compensation of employees",9363,9663,10930,10946,10946,10398,11090,11893,0,0,0,11090,11893,12796.867957615717,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","001","046003","046001",1,"046003003001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Current payments","Goods and services","Goods and services",3412,3004,2937,2777,2586,2927,3089,3268,0,0,0,3089,3268,3451.0080000000003,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","002","046003","046002",2,"046003003002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",46,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",1,30,2,54,54,2,2,2,0,0,0,2,2,2.1120000000000001,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","046","046003","046046",46,"046003003046",null,"046003046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Payments for capital assets","Machinery and equipment","Other machinery and equipment",93,145,53,53,53,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","057","046003","046057",57,"046003003057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4633",63,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",3,"Media Engagement","Payments for financial assets","Payments for financial assets","Payments for financial assets",7,1,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","003","063","046003","046063",63,"046003003063",null,"046003063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Current payments","Compensation of employees","Compensation of employees",3483,3833,4369,4458,4458,7349,7836,8405,0,0,0,7836,8405,9043.7799700462547,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","001","046003","046001",1,"046003004001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Current payments","Goods and services","Goods and services",4892,611,572,572,572,932,984,1041,0,0,0,984,1041,1099.296,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","002","046003","046002",2,"046003004002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",52,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Transfers and subsidies","Households","Social benefits",42,0,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","052","046003","046052",52,"046003004052",null,"046003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4634",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",4,"Cluster Supervision (Human Development, Social Protection and Governance and Administration)","Payments for capital assets","Machinery and equipment","Other machinery and equipment",9,117,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","004","057","046003","046057",57,"046003004057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",1,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Current payments","Compensation of employees","Compensation of employees",3189,3185,4228,4141,4141,6368,6791,7283,0,0,0,6791,7283,7836.5079740448391,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","001","046003","046001",1,"046003005001",null,"046003001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",2,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Current payments","Goods and services","Goods and services",461,556,772,672,672,889,938,992,0,0,0,938,992,1047.5520000000001,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","002","046003","046002",2,"046003005002",null,"046003002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",52,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Transfers and subsidies","Households","Social benefits",0,0,0,65,65,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","052","046003","046052",52,"046003005052",null,"046003052"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",57,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Payments for capital assets","Machinery and equipment","Other machinery and equipment",26,40,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","057","046003","046057",57,"046003005057",null,"046003057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4635",63,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",5,"Cluster Supervision (Economic and Infrastructure, Justice and International)","Payments for financial assets","Payments for financial assets","Payments for financial assets",0,7,0,0,0,0,0,0,0,0,0,0,0,0,"Government Communication and Information System|Intergovernmental Coordination and Stakeholder Management","046","003","005","063","046003","046063",63,"046003005063",null,"046003063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",1,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Current payments","Compensation of employees","Compensation of employees",1145,990,2406,2406,2406,2672,2878,3077,0,0,0,2878,3077,3310.851989034185,"Centre for Public Service Innovation|Administration","047","001","001","001","047001","047001",1,"047001001001",null,"047001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",2,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Current payments","Goods and services","Goods and services",620,1057,1298,1298,1298,1274,1379,1520,0,0,0,1379,1520,1605.1200000000001,"Centre for Public Service Innovation|Administration","047","001","001","002","047001","047002",2,"047001001002",null,"047001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",48,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",0,21,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","001","048","047001","047048",48,"047001001048",null,"047001048"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4711",63,47,"Centre for Public Service Innovation",1,"Administration",1,"Strategic Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",1,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","001","063","047001","047063",63,"047001001063",null,"047001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",1,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Current payments","Compensation of employees","Compensation of employees",2098,3926,2430,2430,2430,2197,2354,2461,0,0,0,2354,2461,2648.0359912294862,"Centre for Public Service Innovation|Administration","047","001","002","001","047001","047001",1,"047001002001",null,"047001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",2,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Current payments","Goods and services","Goods and services",2733,3013,5203,5203,3359,5703,6207,6727,0,0,0,6207,6727,7103.7120000000004,"Centre for Public Service Innovation|Administration","047","001","002","002","047001","047002",2,"047001002002",null,"047001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",46,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",0,0,24,24,24,19,21,23,0,0,0,21,23,24.288,"Centre for Public Service Innovation|Administration","047","001","002","046","047001","047046",46,"047001002046",null,"047001046"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",57,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Payments for capital assets","Machinery and equipment","Other machinery and equipment",137,406,69,69,69,69,69,73,0,0,0,69,73,77.088000000000008,"Centre for Public Service Innovation|Administration","047","001","002","057","047001","047057",57,"047001002057",null,"047001057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4712",63,47,"Centre for Public Service Innovation",1,"Administration",2,"Corporate Resource Management","Payments for financial assets","Payments for financial assets","Payments for financial assets",1,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","002","063","047001","047063",63,"047001002063",null,"047001063"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4713",1,47,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer","Current payments","Compensation of employees","Compensation of employees",669,414,1416,1416,1416,3272,3528,3707,0,0,0,3528,3707,3988.7319867889905,"Centre for Public Service Innovation|Administration","047","001","003","001","047001","047001",1,"047001003001",null,"047001001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4713",2,47,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer","Current payments","Goods and services","Goods and services",226,478,1166,1166,-878,1287,1395,1490,0,0,0,1395,1490,1573.44,"Centre for Public Service Innovation|Administration","047","001","003","002","047001","047002",2,"047001003002",null,"047001002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4713",53,47,"Centre for Public Service Innovation",1,"Administration",3,"Office of the Chief Financial Officer","Transfers and subsidies","Households","Other transfers to households",10,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Administration","047","001","003","053","047001","047053",53,"047001003053",null,"047001053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4721",1,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",1,"Research and Development","Current payments","Compensation of employees","Compensation of employees",1653,1213,2813,2813,2813,2746,2960,3138,0,0,0,2960,3138,3376.4879888167934,"Centre for Public Service Innovation|Public Sector Innovation","047","002","001","001","047002","047001",1,"047002001001",null,"047002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4721",2,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",1,"Research and Development","Current payments","Goods and services","Goods and services",898,699,792,792,792,826,875,892,0,0,0,875,892,941.952,"Centre for Public Service Innovation|Public Sector Innovation","047","002","001","002","047002","047002",2,"047002001002",null,"047002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4722",1,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation","Current payments","Compensation of employees","Compensation of employees",1890,1394,3008,3008,3008,3243,3494,3715,0,0,0,3494,3715,3997.3399867604803,"Centre for Public Service Innovation|Public Sector Innovation","047","002","002","001","047002","047001",1,"047002002001",null,"047002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4722",2,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation","Current payments","Goods and services","Goods and services",1027,796,1115,1115,1115,1082,1215,1194,0,0,0,1215,1194,1260.864,"Centre for Public Service Innovation|Public Sector Innovation","047","002","002","002","047002","047002",2,"047002002002",null,"047002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4722",57,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",2,"Solution Support and Incubation","Payments for capital assets","Machinery and equipment","Other machinery and equipment",565,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Public Sector Innovation","047","002","002","057","047002","047057",57,"047002002057",null,"047002057"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",1,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Current payments","Compensation of employees","Compensation of employees",3329,3651,2881,2881,2881,3107,3350,3543,0,0,0,3350,3543,3812.2679873734542,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","001","047002","047001",1,"047002003001",null,"047002001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",2,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Current payments","Goods and services","Goods and services",4553,4494,4382,4382,4382,4597,4709,4871,0,0,0,4709,4871,5143.7759999999998,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","002","047002","047002",2,"047002003002",null,"047002002"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",53,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Transfers and subsidies","Households","Other transfers to households",9,0,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","053","047002","047053",53,"047002003053",null,"047002053"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4723",63,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",3,"Enabling Environment","Payments for financial assets","Payments for financial assets","Payments for financial assets",7,1,0,0,0,0,0,0,0,0,0,0,0,0,"Centre for Public Service Innovation|Public Sector Innovation","047","002","003","063","047002","047063",63,"047002003063",null,"047002063"]

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

{"sheet":"Settings","index":2,"n_rows":1314,"n_cols":22,"rows_kept":1314,"cut":false,"hidden":false,"merged":[[13,20,13,24],[15,20,15,24],[17,21,17,24],[19,21,19,24],[29,21,29,24],[27,21,27,24],[25,20,25,24],[23,20,23,24]]}
["ENE"]
[2]
[2]
[]
[{"$f":"IF($A$4=TRUE,\"FALSE\",IF($A$3=1,\"TRUE\",\"FALSE\"))","v":"FALSE"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"ECONOMIC CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,"Department Contact Details"]
[null,null,null,null,null,null,null,null,"Type \"Y\" to show, \"N\" to hide (Controls unused classification rows to be hidden across the database)",null,null,null,null,null,null,null,null,"Check: Hidden values assigned",null,"To be filled by person responsible for completion/submission of datafile"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K13))","v":31650402.701311499},"y","Current payments",null,null,null,null,null,null,{"$f":"IF(AND(J13<>\"y\",I13<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K14))","v":22349525.293311499},"y","Compensation of employees",null,null,null,null,null,null,"",null,"Name:","hgj"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K15))","v":19164566.48637528},"y","Salaries and wages",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K16))","v":3184958.8069362198},"y","Social contributions",null,null,null,null,null,null,"",null,"Email:","hhgh"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K17))","v":9300821.4079999998},"y","Goods and services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K18))","v":13775.290767060937},"y","Administrative fees",null,null,null,null,null,null,"",null,"Telephone number:",null,"0123"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K19))","v":72153.363309418113},"y","Advertising",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K20))","v":133612.09363766428},"y","Minor assets",null,null,null,null,null,null,"",null,"Mobile (optional):",null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K21))","v":120927.57432481302},"y","Audit costs: External",null,null,null,null,null,null,{"$f":"IF(AND(J21<>\"y\",I21<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K22))","v":94491.844671251863},"y","Bursaries: Employees",null,null,null,null,null,null,"",null,"CFO contact details"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K23))","v":90316.866756721793},"y","Catering: Departmental activities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K24))","v":515002.04164540954},"y","Communication (G&S)",null,null,null,null,null,null,"",null,"Name:","CFO"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K25))","v":1447388.680969853},"y","Computer services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K26))","v":371018.59913721081},"y","Consultants: Business and advisory services",null,null,null,null,null,null,"",null,"Email:","gdfgdfd"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K27))","v":51843.304147686409},"y","Infrastructure and planning services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K28))","v":0},"y","Laboratory services",null,null,null,null,null,null,"",null,"Telephone number:"]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K29))","v":49271.043192179037},"y","Legal services (G&S)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K30))","v":0},"y","Science and technological services",null,null,null,null,null,null,"",null,"Mobile (optional):",null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K31))","v":211204.64808504729},"y","Contractors",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K32))","v":223967.58933899205},"y","Agency and support/outsourced services",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K33))","v":1650.3150058797032},"y","Entertainment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K34))","v":369618.61718944379},"y","Fleet services (including government motor transport)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Housing",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Inventory: Clothing material and accessories",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,"y","Inventory: Farming supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K38))","v":0},"y","Inventory: Food and food supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K39))","v":0},"y","Inventory: Fuel, oil and gas",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K40))","v":0},"y","Inventory: Learner and teacher support material",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K41))","v":0},"y","Inventory: Materials and supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K42))","v":0},"y","Inventory: Medical supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K43))","v":0},"y","Inventory: Medicine",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K44))","v":0},"y","Medsas inventory interface",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K45))","v":0},"y","Inventory: Other supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K46))","v":56792.496203236828},"y","Consumable supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K47))","v":186435.57315680123},"y","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K48))","v":2450946.2756347354},"y","Operating leases",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K49))","v":2634.1669297844005},"y","Rental and hiring",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K50))","v":777910.18754666438},"y","Property payments",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K51))","v":0},"y","Transport provided: Departmental activity",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K52))","v":1508738.9622214893},"y","Travel and subsistence",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K53))","v":199708.10547314191},"y","Training and development",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K54))","v":279404.7791306437},"y","Operating payments",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K55))","v":72008.989524872042},"y","Venues and facilities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K56))","v":56},"y","Interest and rent on land",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K57))","v":56},"y","Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K58))","v":0},"y","Rent on land",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K59))","v":210900.76000000004},"y","Transfers and subsidies",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K60))","v":0},"y","Provinces and municipalities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K61))","v":0},"y","Provinces",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K62))","v":0},"y","Provincial Revenue Funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K63))","v":0},"y","Provincial agencies and funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K64))","v":0},"y","Municipalities",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K65))","v":0},"y","Municipal bank accounts",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K66))","v":0},"y","Municipal agencies and funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K67))","v":254.68800000000005},"y","Departmental agencies and accounts",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K68))","v":0},"y","Social security funds",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K69))","v":254.68800000000005},"y","Departmental agencies (non-business entities)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K70))","v":122742},"y","Higher education institutions",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K71))","v":0},"y","Foreign governments and international organisations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K72))","v":2227},"y","Public corporations and private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K73))","v":0},"y","Public corporations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K74))","v":0},"y","Subsidies on products and production (pc)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K75))","v":0},"y","Other transfers to public corporations",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K76))","v":2227},"y","Private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K77))","v":0},"y","Subsidies on products and production (pe)",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K78))","v":2227},"y","Other transfers to private enterprises",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K79))","v":5591.36},"y","Non-profit institutions",null,null,null,null,null,null,{"$f":"IF(AND(J79<>\"y\",I79<>0),\"Incorrectly hidden Row, revise settings\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K80))","v":80085.711999999985},"y","Households",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K81))","v":30971},"y","Social benefits",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K82))","v":49114.712000000007},"y","Other transfers to households",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K83))","v":4840557.1280000005},"y","Payments for capital assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K84))","v":7031521.8800000008},"y","Buildings and other fixed structures",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K85))","v":4023078.1280000005},"y","Buildings",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K86))","v":0},"y","Other fixed structures",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K87))","v":791144.34399999992},"y","Machinery and equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K88))","v":206850.69599999997},"y","Transport equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K89))","v":584293.64800000004},"y","Other machinery and equipment",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K90))","v":0},"y","Heritage assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K91))","v":0},"y","Specialised military assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K92))","v":0},"y","Biological assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K93))","v":0},"y","Land and sub-soil assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K94))","v":26334.655999999999},"y","Software and other intangible assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Summary!$I$59:$AU$141*(Summary!$F$59:$F$141=Settings!$K95))","v":4562},"y","Payments for financial assets",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTBLANK(R13:R95)","v":83}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"View Selection: MTEC / ENE "]
[null,null,"View dependent on current process for which template is in use"]

{"sheet":"Summary","index":3,"n_rows":199,"n_cols":63,"rows_kept":199,"cut":false,"hidden":false,"merged":[[163,35,165,35],[163,36,165,36],[163,37,165,37],[163,47,165,47],[164,41,165,41],[163,43,165,43],[163,44,165,44],[163,45,165,45],[163,46,165,46],[163,38,165,38],[163,39,163,41],[163,42,165,42],[164,39,164,40],[163,33,165,33],[163,34,165,34],[26,33,28,33],[26,30,26,32],[164,32,165,32],[26,42,28,42],[26,48,28,48],[26,47,28,47],[26,29,28,29],[26,46,28,46],[26,39,26,41],[26,37,28,37],[26,38,28,38],[26,44,28,44],[27,41,28,41],[26,35,28,35],[27,32,28,32],[26,34,28,34],[26,43,28,43],[27,39,27,40],[163,13,163,16],[26,21,26,23],[26,26,28,26],[27,5,27,6],[26,24,28,24],[163,5,163,6],[26,13,26,16],[27,23,28,23],[26,18,28,18],[163,17,165,17],[163,18,165,18],[163,19,165,19],[163,20,165,20],[163,21,163,23],[27,21,27,22],[164,21,164,22],[7,6,7,9],[26,19,28,19],[26,20,28,20],[26,5,26,6],[11,5,11,16],[8,6,8,9],[25,5,25,6],[26,28,28,28],[26,25,28,25],[164,23,165,23],[163,29,165,29],[163,30,163,32],[163,24,165,24],[163,25,165,25],[163,26,165,26],[163,27,165,27],[163,28,165,28],[27,30,27,31],[164,30,164,31]]}
["A","B","C","D","E","F","G",null,"H","I","J","K","L","M","N","O","P","Q",null,"R","S","T","W","X",null,null,"Y","Z","AA","AB","AC","AF","AG",null,null,"AH","AI","AJ","AK","AL"]
[]
["P's created",{"$f":"COUNTIF(B31:B45,\"<>0\")","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SheetList"]
["P's listed",{"$f":"COUNTIF(C31:C45,\"<>0\")","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["P'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of programme units to create\",\"No. of programme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Check",{"$f":"B4-MAX(B31:B45)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["Check2",{"$f":"MAX(D58:D61)","v":0},null,null,null,"Department name:",{"$f":"MyDeptName","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[{"$f":"COUNTIF(I152:AU152,\">0.5\")+COUNTIF(I152:AU152,\"<-0.49999999999\")","v":3},null,null,null,null,"Executive Authority:","Mr JT Radebe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,"Accounting Officer:","Dr PJ Lehohla",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,"Purpose:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,"Lead and partner in the production of statistics in line with internationally recognised principles and standards, to inform users about socioeconomic dynamics for evidence-based decisions.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[1,null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[1,null,null,null,null,"Departmental Reallocated Indicative Baseline",null,null,{"$f":"IndiBL1","v":2248769},{"$f":"IndiBL2","v":2309125},{"$f":"IndiBL3","v":2465022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[1,null,null,null,null,"Variance (Departmental Reallocated Indicative Baseline less Input)",null,null,{"$f":"I15-Y54","v":0},{"$f":"J15-AH54","v":0},{"$f":"K15-AQ54","v":133649.13689616648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[1,null,null,null,null,"Revised departmental baseline",null,null,{"$f":"+Cover!$AV$23","v":2248769},{"$f":"+Cover!$AW$23","v":2309125},{"$f":"+Cover!$AX$23","v":2465022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[1,null,null,null,null,"Variance (Revised departmental baseline less Input)",null,null,{"$f":"I17-AB54","v":0},{"$f":"J17-AK54","v":0},{"$f":"K17-AT54","v":133649.13689616648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[1,null,null,null,null,"Compensation of employees Indicative Baseline",null,null,{"$f":"+Cover!$AP$104","v":1428465},{"$f":"+Cover!$AQ$104","v":1444929},{"$f":"+Cover!$AR$104","v":1553296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct_charges"]
[1,null,null,null,null,"Variance (Personnel budget indicative baseline less Input)",null,null,{"$f":"I19-SUM('1:15'!$U$75)","v":0},{"$f":"J19-SUM('1:15'!$AD$75)","v":0},{"$f":"K19-SUM('1:15'!$AM$75)","v":92307.568896166747}]
[1,null,null,null,null,"Compensation of employees ceiling (Revised baseline)",null,null,{"$f":"+Cover!$AV$104","v":1428465},{"$f":"+Cover!$AW$104","v":1444929},{"$f":"+Cover!$AX$104","v":1553296}]
[1,null,null,null,null,"Variance (Revised personnel budget less Input)",null,null,{"$f":"I21-SUM('1:15'!$AB$75)","v":0},{"$f":"J21-SUM('1:15'!$AK$75)","v":0},{"$f":"K21-SUM('1:15'!$AT$75)","v":92307.568896166747}]
[1]
[1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(-$AE$46<(Reprioritisation!$AA$10*$AD$46),$AE$46<>0),\"You have not reached the required 3% of baseline reallocation \",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AND(-$AN$46<(Reprioritisation!$AB$10*$AM$46),$AN$46<>0),\"You have not reached the required 5% of baseline reallocation\",\"\")","v":""}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I154:AU154,\">0.5\")+COUNTIF(I154:AU154,\"<-0.49999\")<>0,\"Inconsistencies in programmes sheets\",\"\")","v":""},null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,null,null,{"$f":"MyYear0","v":"2017/18"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I152:AU152,\">0.5\")+COUNTIF(I152:AU152,\"<-0.49999\")<>0,\"Inconsistencies between programmes and economic classification\",\"\")","v":"Inconsistencies between programmes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated under / (over) spending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Total planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline",null,"Reasons for under/ (over) spending\n[Amounts in Column S]"]
[1,null,null,null,null,{"$f":"IF(COUNTBLANK(Settings!R13:R95)<>83,\"Economic Classification hidden row, revise settings\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline reallocation"]
[1,null,{"$f":"SUM(C58:C61)","v":0},null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,"Sht format","Name",null,null,"Programmes"]
[1,{"$f":"IF('1'!$F$6<>\"\",E31,0)","v":1},{"$f":"IF(LEN(F31)>2,1,0)","v":1},{"$f":"IF(OR(AND(B31=0,C31<>0),AND(B31<>0,C31=0)),1,0)","v":0},1,"Administration",{"$f":"IF(AND(F31=\"\",COUNTA(F31:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('1'!I$72),0,'1'!I$72)","v":840820},{"$f":"IF(ISERROR('1'!J$72),0,'1'!J$72)","v":800124},{"$f":"IF(ISERROR('1'!K$72),0,'1'!K$72)","v":744653},{"$f":"IF(ISERROR('1'!L$72),0,'1'!L$72)","v":744653},{"$f":"IF(ISERROR('1'!M$72),0,'1'!M$72)","v":687527},{"$f":"IF(ISERROR('1'!N$72),0,'1'!N$72)","v":31249},{"$f":"IF(ISERROR('1'!O$72),0,'1'!O$72)","v":0},{"$f":"IF(ISERROR('1'!P$72),0,'1'!P$72)","v":0},{"$f":"IF(ISERROR('1'!Q$72),0,'1'!Q$72)","v":0},{"$f":"IF(ISERROR('1'!R$72),0,'1'!R$72)","v":718776},{"$f":"IF(ISERROR('1'!S$72),0,'1'!S$72)","v":0},{"$f":"IF(ISERROR('1'!T$72),0,'1'!T$72)","v":718776},{"$f":"IF(ISERROR('1'!U$72),0,'1'!U$72)","v":709466},{"$f":"IF(ISERROR('1'!V$72),0,'1'!V$72)","v":0},{"$f":"IF(ISERROR('1'!W$72),0,'1'!W$72)","v":0},{"$f":"SUM(V31:W31)","v":0},{"$f":"U31+X31","v":709466},{"$f":"IF(ISERROR('1'!Z$72),0,'1'!Z$72)","v":0},{"$f":"IF(ISERROR('1'!AA$72),0,'1'!AA$72)","v":0},{"$f":"IF(ISERROR('1'!AB$72),0,'1'!AB$72)","v":709466},{"$f":"IF(ISERROR('1'!AC$72),0,'1'!AC$72)","v":0},{"$f":"IF(ISERROR('1'!AD$72),0,'1'!AD$72)","v":752756},{"$f":"IF(ISERROR('1'!AE$72),0,'1'!AE$72)","v":0},{"$f":"IF(ISERROR('1'!AF$72),0,'1'!AF$72)","v":0},{"$f":"SUM(AE31:AF31)","v":0},{"$f":"AD31+AG31","v":752756},{"$f":"IF(ISERROR('1'!AI$72),0,'1'!AI$72)","v":0},{"$f":"IF(ISERROR('1'!AJ$72),0,'1'!AJ$72)","v":0},{"$f":"IF(ISERROR('1'!AK$72),0,'1'!AK$72)","v":752756},{"$f":"IF(ISERROR('1'!AL$72),0,'1'!AL$72)","v":0},{"$f":"IF(ISERROR('1'!AM$72),0,'1'!AM$72)","v":775183.5231652261},{"$f":"IF(ISERROR('1'!AN$72),0,'1'!AN$72)","v":0},{"$f":"IF(ISERROR('1'!AO$72),0,'1'!AO$72)","v":0},{"$f":"SUM(AN31:AO31)","v":0},{"$f":"AM31+AP31","v":775183.5231652261},{"$f":"IF(ISERROR('1'!AR$72),0,'1'!AR$72)","v":0},{"$f":"IF(ISERROR('1'!AS$72),0,'1'!AS$72)","v":0},{"$f":"IF(ISERROR('1'!AT$72),0,'1'!AT$72)","v":775183.5231652261},{"$f":"IF(ISERROR('1'!AU$72),0,'1'!AU$72)","v":0}]
[{"$f":"COUNTIF(I32:AU32,\"<>0\")+IF(LEN(F32)>2,1,0)","v":17},{"$f":"IF('2'!$F$6<>\"\",E32,0)","v":2},{"$f":"IF(LEN(F32)>2,1,0)","v":1},{"$f":"IF(OR(AND(B32=0,C32<>0),AND(B32<>0,C32=0)),1,0)","v":0},2,"Economic Statistics",{"$f":"IF(AND(F32=\"\",COUNTA(F32:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('2'!I$72),0,'2'!I$72)","v":197460},{"$f":"IF(ISERROR('2'!J$72),0,'2'!J$72)","v":218651},{"$f":"IF(ISERROR('2'!K$72),0,'2'!K$72)","v":228773},{"$f":"IF(ISERROR('2'!L$72),0,'2'!L$72)","v":229385},{"$f":"IF(ISERROR('2'!M$72),0,'2'!M$72)","v":228837},{"$f":"IF(ISERROR('2'!N$72),0,'2'!N$72)","v":0},{"$f":"IF(ISERROR('2'!O$72),0,'2'!O$72)","v":0},{"$f":"IF(ISERROR('2'!P$72),0,'2'!P$72)","v":0},{"$f":"IF(ISERROR('2'!Q$72),0,'2'!Q$72)","v":0},{"$f":"IF(ISERROR('2'!R$72),0,'2'!R$72)","v":228837},{"$f":"IF(ISERROR('2'!S$72),0,'2'!S$72)","v":0},{"$f":"IF(ISERROR('2'!T$72),0,'2'!T$72)","v":228837},{"$f":"IF(ISERROR('2'!U$72),0,'2'!U$72)","v":236921},{"$f":"IF(ISERROR('2'!V$72),0,'2'!V$72)","v":0},{"$f":"IF(ISERROR('2'!W$72),0,'2'!W$72)","v":0},{"$f":"SUM(V32:W32)","v":0},{"$f":"U32+X32","v":236921},{"$f":"IF(ISERROR('2'!Z$72),0,'2'!Z$72)","v":0},{"$f":"IF(ISERROR('2'!AA$72),0,'2'!AA$72)","v":0},{"$f":"IF(ISERROR('2'!AB$72),0,'2'!AB$72)","v":236921},{"$f":"IF(ISERROR('2'!AC$72),0,'2'!AC$72)","v":0},{"$f":"IF(ISERROR('2'!AD$72),0,'2'!AD$72)","v":254354},{"$f":"IF(ISERROR('2'!AE$72),0,'2'!AE$72)","v":0},{"$f":"IF(ISERROR('2'!AF$72),0,'2'!AF$72)","v":0},{"$f":"SUM(AE32:AF32)","v":0},{"$f":"AD32+AG32","v":254354},{"$f":"IF(ISERROR('2'!AI$72),0,'2'!AI$72)","v":0},{"$f":"IF(ISERROR('2'!AJ$72),0,'2'!AJ$72)","v":0},{"$f":"IF(ISERROR('2'!AK$72),0,'2'!AK$72)","v":254354},{"$f":"IF(ISERROR('2'!AL$72),0,'2'!AL$72)","v":0},{"$f":"IF(ISERROR('2'!AM$72),0,'2'!AM$72)","v":254766.5392571507},{"$f":"IF(ISERROR('2'!AN$72),0,'2'!AN$72)","v":0},{"$f":"IF(ISERROR('2'!AO$72),0,'2'!AO$72)","v":0},{"$f":"SUM(AN32:AO32)","v":0},{"$f":"AM32+AP32","v":254766.5392571507},{"$f":"IF(ISERROR('2'!AR$72),0,'2'!AR$72)","v":0},{"$f":"IF(ISERROR('2'!AS$72),0,'2'!AS$72)","v":0},{"$f":"IF(ISERROR('2'!AT$72),0,'2'!AT$72)","v":254766.5392571507},{"$f":"IF(ISERROR('2'!AU$72),0,'2'!AU$72)","v":0}]
[17,{"$f":"IF('3'!$F$6<>\"\",E33,0)","v":3},{"$f":"IF(LEN(F33)>2,1,0)","v":1},{"$f":"IF(OR(AND(B33=0,C33<>0),AND(B33<>0,C33=0)),1,0)","v":0},3,"Population and Social Statistics",{"$f":"IF(AND(F33=\"\",COUNTA(F33:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('3'!I$72),0,'3'!I$72)","v":154726},{"$f":"IF(ISERROR('3'!J$72),0,'3'!J$72)","v":161188},{"$f":"IF(ISERROR('3'!K$72),0,'3'!K$72)","v":129488},{"$f":"IF(ISERROR('3'!L$72),0,'3'!L$72)","v":124381},{"$f":"IF(ISERROR('3'!M$72),0,'3'!M$72)","v":128238},{"$f":"IF(ISERROR('3'!N$72),0,'3'!N$72)","v":0},{"$f":"IF(ISERROR('3'!O$72),0,'3'!O$72)","v":0},{"$f":"IF(ISERROR('3'!P$72),0,'3'!P$72)","v":0},{"$f":"IF(ISERROR('3'!Q$72),0,'3'!Q$72)","v":0},{"$f":"IF(ISERROR('3'!R$72),0,'3'!R$72)","v":128238},{"$f":"IF(ISERROR('3'!S$72),0,'3'!S$72)","v":0},{"$f":"IF(ISERROR('3'!T$72),0,'3'!T$72)","v":128238},{"$f":"IF(ISERROR('3'!U$72),0,'3'!U$72)","v":202269},{"$f":"IF(ISERROR('3'!V$72),0,'3'!V$72)","v":0},{"$f":"IF(ISERROR('3'!W$72),0,'3'!W$72)","v":0},{"$f":"SUM(V33:W33)","v":0},{"$f":"U33+X33","v":202269},{"$f":"IF(ISERROR('3'!Z$72),0,'3'!Z$72)","v":0},{"$f":"IF(ISERROR('3'!AA$72),0,'3'!AA$72)","v":0},{"$f":"IF(ISERROR('3'!AB$72),0,'3'!AB$72)","v":202269},{"$f":"IF(ISERROR('3'!AC$72),0,'3'!AC$72)","v":0},{"$f":"IF(ISERROR('3'!AD$72),0,'3'!AD$72)","v":141802},{"$f":"IF(ISERROR('3'!AE$72),0,'3'!AE$72)","v":0},{"$f":"IF(ISERROR('3'!AF$72),0,'3'!AF$72)","v":0},0,141802,{"$f":"IF(ISERROR('3'!AI$72),0,'3'!AI$72)","v":0},{"$f":"IF(ISERROR('3'!AJ$72),0,'3'!AJ$72)","v":0},{"$f":"IF(ISERROR('3'!AK$72),0,'3'!AK$72)","v":141802},{"$f":"IF(ISERROR('3'!AL$72),0,'3'!AL$72)","v":0},{"$f":"IF(ISERROR('3'!AM$72),0,'3'!AM$72)","v":141854.08362152794},{"$f":"IF(ISERROR('3'!AN$72),0,'3'!AN$72)","v":0},{"$f":"IF(ISERROR('3'!AO$72),0,'3'!AO$72)","v":0},0,{"$f":"AM33+AP33","v":141854.08362152794},{"$f":"IF(ISERROR('3'!AR$72),0,'3'!AR$72)","v":0},{"$f":"IF(ISERROR('3'!AS$72),0,'3'!AS$72)","v":0},{"$f":"IF(ISERROR('3'!AT$72),0,'3'!AT$72)","v":141854.08362152794},{"$f":"IF(ISERROR('3'!AU$72),0,'3'!AU$72)","v":0}]
[17,{"$f":"IF('4'!$F$6<>\"\",E34,0)","v":4},{"$f":"IF(LEN(F34)>2,1,0)","v":1},{"$f":"IF(OR(AND(B34=0,C34<>0),AND(B34<>0,C34=0)),1,0)","v":0},4,"Methodology, Standards and Research",{"$f":"IF(AND(F34=\"\",COUNTA(F34:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('4'!I$72),0,'4'!I$72)","v":56480},{"$f":"IF(ISERROR('4'!J$72),0,'4'!J$72)","v":58149},{"$f":"IF(ISERROR('4'!K$72),0,'4'!K$72)","v":73422},{"$f":"IF(ISERROR('4'!L$72),0,'4'!L$72)","v":71111},{"$f":"IF(ISERROR('4'!M$72),0,'4'!M$72)","v":66847},{"$f":"IF(ISERROR('4'!N$72),0,'4'!N$72)","v":0},{"$f":"IF(ISERROR('4'!O$72),0,'4'!O$72)","v":0},{"$f":"IF(ISERROR('4'!P$72),0,'4'!P$72)","v":0},{"$f":"IF(ISERROR('4'!Q$72),0,'4'!Q$72)","v":0},{"$f":"IF(ISERROR('4'!R$72),0,'4'!R$72)","v":66847},{"$f":"IF(ISERROR('4'!S$72),0,'4'!S$72)","v":0},{"$f":"IF(ISERROR('4'!T$72),0,'4'!T$72)","v":66847},{"$f":"IF(ISERROR('4'!U$72),0,'4'!U$72)","v":67393},{"$f":"IF(ISERROR('4'!V$72),0,'4'!V$72)","v":0},{"$f":"IF(ISERROR('4'!W$72),0,'4'!W$72)","v":0},0,67393,{"$f":"IF(ISERROR('4'!Z$72),0,'4'!Z$72)","v":0},{"$f":"IF(ISERROR('4'!AA$72),0,'4'!AA$72)","v":0},{"$f":"IF(ISERROR('4'!AB$72),0,'4'!AB$72)","v":67393},{"$f":"IF(ISERROR('4'!AC$72),0,'4'!AC$72)","v":0},{"$f":"IF(ISERROR('4'!AD$72),0,'4'!AD$72)","v":72423},{"$f":"IF(ISERROR('4'!AE$72),0,'4'!AE$72)","v":0},{"$f":"IF(ISERROR('4'!AF$72),0,'4'!AF$72)","v":0},0,72423,{"$f":"IF(ISERROR('4'!AI$72),0,'4'!AI$72)","v":0},{"$f":"IF(ISERROR('4'!AJ$72),0,'4'!AJ$72)","v":0},{"$f":"IF(ISERROR('4'!AK$72),0,'4'!AK$72)","v":72423},{"$f":"IF(ISERROR('4'!AL$72),0,'4'!AL$72)","v":0},{"$f":"IF(ISERROR('4'!AM$72),0,'4'!AM$72)","v":72553.471775979488},{"$f":"IF(ISERROR('4'!AN$72),0,'4'!AN$72)","v":0},{"$f":"IF(ISERROR('4'!AO$72),0,'4'!AO$72)","v":0},0,72553.471775979488,{"$f":"IF(ISERROR('4'!AR$72),0,'4'!AR$72)","v":0},{"$f":"IF(ISERROR('4'!AS$72),0,'4'!AS$72)","v":0},{"$f":"IF(ISERROR('4'!AT$72),0,'4'!AT$72)","v":72553.471775979488},{"$f":"IF(ISERROR('4'!AU$72),0,'4'!AU$72)","v":0}]
[17,{"$f":"IF('5'!$F$6<>\"\",E35,0)","v":5},1,0,5,"Statistical Support and Informatics",{"$f":"IF(AND(F35=\"\",COUNTA(F35:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('5'!I$72),0,'5'!I$72)","v":218624},{"$f":"IF(ISERROR('5'!J$72),0,'5'!J$72)","v":220177},{"$f":"IF(ISERROR('5'!K$72),0,'5'!K$72)","v":257044},{"$f":"IF(ISERROR('5'!L$72),0,'5'!L$72)","v":250313},{"$f":"IF(ISERROR('5'!M$72),0,'5'!M$72)","v":258413},{"$f":"IF(ISERROR('5'!N$72),0,'5'!N$72)","v":0},{"$f":"IF(ISERROR('5'!O$72),0,'5'!O$72)","v":0},{"$f":"IF(ISERROR('5'!P$72),0,'5'!P$72)","v":0},{"$f":"IF(ISERROR('5'!Q$72),0,'5'!Q$72)","v":0},{"$f":"IF(ISERROR('5'!R$72),0,'5'!R$72)","v":258413},{"$f":"IF(ISERROR('5'!S$72),0,'5'!S$72)","v":0},{"$f":"IF(ISERROR('5'!T$72),0,'5'!T$72)","v":258413},{"$f":"IF(ISERROR('5'!U$72),0,'5'!U$72)","v":267124},{"$f":"IF(ISERROR('5'!V$72),0,'5'!V$72)","v":0},{"$f":"IF(ISERROR('5'!W$72),0,'5'!W$72)","v":0},0,267124,{"$f":"IF(ISERROR('5'!Z$72),0,'5'!Z$72)","v":0},{"$f":"IF(ISERROR('5'!AA$72),0,'5'!AA$72)","v":0},{"$f":"IF(ISERROR('5'!AB$72),0,'5'!AB$72)","v":267124},{"$f":"IF(ISERROR('5'!AC$72),0,'5'!AC$72)","v":0},{"$f":"IF(ISERROR('5'!AD$72),0,'5'!AD$72)","v":284758},{"$f":"IF(ISERROR('5'!AE$72),0,'5'!AE$72)","v":0},{"$f":"IF(ISERROR('5'!AF$72),0,'5'!AF$72)","v":0},0,284758,{"$f":"IF(ISERROR('5'!AI$72),0,'5'!AI$72)","v":0},{"$f":"IF(ISERROR('5'!AJ$72),0,'5'!AJ$72)","v":0},{"$f":"IF(ISERROR('5'!AK$72),0,'5'!AK$72)","v":284758},{"$f":"IF(ISERROR('5'!AL$72),0,'5'!AL$72)","v":0},{"$f":"IF(ISERROR('5'!AM$72),0,'5'!AM$72)","v":284788.679523698},{"$f":"IF(ISERROR('5'!AN$72),0,'5'!AN$72)","v":0},{"$f":"IF(ISERROR('5'!AO$72),0,'5'!AO$72)","v":0},0,284788.679523698,{"$f":"IF(ISERROR('5'!AR$72),0,'5'!AR$72)","v":0},{"$f":"IF(ISERROR('5'!AS$72),0,'5'!AS$72)","v":0},{"$f":"IF(ISERROR('5'!AT$72),0,'5'!AT$72)","v":284788.679523698},{"$f":"IF(ISERROR('5'!AU$72),0,'5'!AU$72)","v":0}]
[17,{"$f":"IF('6'!$F$6<>\"\",E36,0)","v":6},1,0,6,"Statistical Collection and Outreach",{"$f":"IF(AND(F36=\"\",COUNTA(F36:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('6'!I$72),0,'6'!I$72)","v":530167},{"$f":"IF(ISERROR('6'!J$72),0,'6'!J$72)","v":575785},{"$f":"IF(ISERROR('6'!K$72),0,'6'!K$72)","v":571382},{"$f":"IF(ISERROR('6'!L$72),0,'6'!L$72)","v":590297},{"$f":"IF(ISERROR('6'!M$72),0,'6'!M$72)","v":585060},{"$f":"IF(ISERROR('6'!N$72),0,'6'!N$72)","v":0},{"$f":"IF(ISERROR('6'!O$72),0,'6'!O$72)","v":0},{"$f":"IF(ISERROR('6'!P$72),0,'6'!P$72)","v":0},{"$f":"IF(ISERROR('6'!Q$72),0,'6'!Q$72)","v":0},{"$f":"IF(ISERROR('6'!R$72),0,'6'!R$72)","v":585060},{"$f":"IF(ISERROR('6'!S$72),0,'6'!S$72)","v":0},{"$f":"IF(ISERROR('6'!T$72),0,'6'!T$72)","v":585060},{"$f":"IF(ISERROR('6'!U$72),0,'6'!U$72)","v":608020},{"$f":"IF(ISERROR('6'!V$72),0,'6'!V$72)","v":0},{"$f":"IF(ISERROR('6'!W$72),0,'6'!W$72)","v":0},0,608020,{"$f":"IF(ISERROR('6'!Z$72),0,'6'!Z$72)","v":0},{"$f":"IF(ISERROR('6'!AA$72),0,'6'!AA$72)","v":0},{"$f":"IF(ISERROR('6'!AB$72),0,'6'!AB$72)","v":608020},{"$f":"IF(ISERROR('6'!AC$72),0,'6'!AC$72)","v":0},{"$f":"IF(ISERROR('6'!AD$72),0,'6'!AD$72)","v":651877},{"$f":"IF(ISERROR('6'!AE$72),0,'6'!AE$72)","v":0},{"$f":"IF(ISERROR('6'!AF$72),0,'6'!AF$72)","v":0},0,651877,{"$f":"IF(ISERROR('6'!AI$72),0,'6'!AI$72)","v":0},{"$f":"IF(ISERROR('6'!AJ$72),0,'6'!AJ$72)","v":0},{"$f":"IF(ISERROR('6'!AK$72),0,'6'!AK$72)","v":651877},{"$f":"IF(ISERROR('6'!AL$72),0,'6'!AL$72)","v":0},{"$f":"IF(ISERROR('6'!AM$72),0,'6'!AM$72)","v":650875.00625174202},{"$f":"IF(ISERROR('6'!AN$72),0,'6'!AN$72)","v":0},{"$f":"IF(ISERROR('6'!AO$72),0,'6'!AO$72)","v":0},0,650875.00625174202,{"$f":"IF(ISERROR('6'!AR$72),0,'6'!AR$72)","v":0},{"$f":"IF(ISERROR('6'!AS$72),0,'6'!AS$72)","v":0},{"$f":"IF(ISERROR('6'!AT$72),0,'6'!AT$72)","v":650875.00625174202},{"$f":"IF(ISERROR('6'!AU$72),0,'6'!AU$72)","v":0}]
[17,{"$f":"IF('7'!$F$6<>\"\",E37,0)","v":7},1,0,7,"Survey Operations",{"$f":"IF(AND(F37=\"\",COUNTA(F37:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('7'!I$72),0,'7'!I$72)","v":158158},{"$f":"IF(ISERROR('7'!J$72),0,'7'!J$72)","v":239466},{"$f":"IF(ISERROR('7'!K$72),0,'7'!K$72)","v":533346},{"$f":"IF(ISERROR('7'!L$72),0,'7'!L$72)","v":527968},{"$f":"IF(ISERROR('7'!M$72),0,'7'!M$72)","v":191391},{"$f":"IF(ISERROR('7'!N$72),0,'7'!N$72)","v":0},{"$f":"IF(ISERROR('7'!O$72),0,'7'!O$72)","v":0},{"$f":"IF(ISERROR('7'!P$72),0,'7'!P$72)","v":0},{"$f":"IF(ISERROR('7'!Q$72),0,'7'!Q$72)","v":0},{"$f":"IF(ISERROR('7'!R$72),0,'7'!R$72)","v":191391},{"$f":"IF(ISERROR('7'!S$72),0,'7'!S$72)","v":0},{"$f":"IF(ISERROR('7'!T$72),0,'7'!T$72)","v":191391},{"$f":"IF(ISERROR('7'!U$72),0,'7'!U$72)","v":157576},{"$f":"IF(ISERROR('7'!V$72),0,'7'!V$72)","v":0},{"$f":"IF(ISERROR('7'!W$72),0,'7'!W$72)","v":0},0,157576,{"$f":"IF(ISERROR('7'!Z$72),0,'7'!Z$72)","v":0},{"$f":"IF(ISERROR('7'!AA$72),0,'7'!AA$72)","v":0},{"$f":"IF(ISERROR('7'!AB$72),0,'7'!AB$72)","v":157576},{"$f":"IF(ISERROR('7'!AC$72),0,'7'!AC$72)","v":0},{"$f":"IF(ISERROR('7'!AD$72),0,'7'!AD$72)","v":151155},{"$f":"IF(ISERROR('7'!AE$72),0,'7'!AE$72)","v":0},{"$f":"IF(ISERROR('7'!AF$72),0,'7'!AF$72)","v":0},0,151155,{"$f":"IF(ISERROR('7'!AI$72),0,'7'!AI$72)","v":0},{"$f":"IF(ISERROR('7'!AJ$72),0,'7'!AJ$72)","v":0},{"$f":"IF(ISERROR('7'!AK$72),0,'7'!AK$72)","v":151155},{"$f":"IF(ISERROR('7'!AL$72),0,'7'!AL$72)","v":0},{"$f":"IF(ISERROR('7'!AM$72),0,'7'!AM$72)","v":151351.55950850912},{"$f":"IF(ISERROR('7'!AN$72),0,'7'!AN$72)","v":0},{"$f":"IF(ISERROR('7'!AO$72),0,'7'!AO$72)","v":0},0,151351.55950850912,{"$f":"IF(ISERROR('7'!AR$72),0,'7'!AR$72)","v":0},{"$f":"IF(ISERROR('7'!AS$72),0,'7'!AS$72)","v":0},{"$f":"IF(ISERROR('7'!AT$72),0,'7'!AT$72)","v":151351.55950850912},{"$f":"IF(ISERROR('7'!AU$72),0,'7'!AU$72)","v":0}]
[0,{"$f":"IF('8'!$F$6<>\"\",E38,0)","v":0},0,0,8,null,{"$f":"IF(AND(F38=\"\",COUNTA(F38:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('8'!I$72),0,'8'!I$72)","v":0},{"$f":"IF(ISERROR('8'!J$72),0,'8'!J$72)","v":0},{"$f":"IF(ISERROR('8'!K$72),0,'8'!K$72)","v":0},{"$f":"IF(ISERROR('8'!L$72),0,'8'!L$72)","v":0},{"$f":"IF(ISERROR('8'!M$72),0,'8'!M$72)","v":0},{"$f":"IF(ISERROR('8'!N$72),0,'8'!N$72)","v":0},{"$f":"IF(ISERROR('8'!O$72),0,'8'!O$72)","v":0},{"$f":"IF(ISERROR('8'!P$72),0,'8'!P$72)","v":0},{"$f":"IF(ISERROR('8'!Q$72),0,'8'!Q$72)","v":0},{"$f":"IF(ISERROR('8'!R$72),0,'8'!R$72)","v":0},{"$f":"IF(ISERROR('8'!S$72),0,'8'!S$72)","v":0},{"$f":"IF(ISERROR('8'!T$72),0,'8'!T$72)","v":0},{"$f":"IF(ISERROR('8'!U$72),0,'8'!U$72)","v":0},{"$f":"IF(ISERROR('8'!V$72),0,'8'!V$72)","v":0},{"$f":"IF(ISERROR('8'!W$72),0,'8'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('8'!Z$72),0,'8'!Z$72)","v":0},{"$f":"IF(ISERROR('8'!AA$72),0,'8'!AA$72)","v":0},{"$f":"IF(ISERROR('8'!AB$72),0,'8'!AB$72)","v":0},{"$f":"IF(ISERROR('8'!AC$72),0,'8'!AC$72)","v":0},{"$f":"IF(ISERROR('8'!AD$72),0,'8'!AD$72)","v":0},{"$f":"IF(ISERROR('8'!AE$72),0,'8'!AE$72)","v":0},{"$f":"IF(ISERROR('8'!AF$72),0,'8'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('8'!AI$72),0,'8'!AI$72)","v":0},{"$f":"IF(ISERROR('8'!AJ$72),0,'8'!AJ$72)","v":0},{"$f":"IF(ISERROR('8'!AK$72),0,'8'!AK$72)","v":0},{"$f":"IF(ISERROR('8'!AL$72),0,'8'!AL$72)","v":0},{"$f":"IF(ISERROR('8'!AM$72),0,'8'!AM$72)","v":0},{"$f":"IF(ISERROR('8'!AN$72),0,'8'!AN$72)","v":0},{"$f":"IF(ISERROR('8'!AO$72),0,'8'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('8'!AR$72),0,'8'!AR$72)","v":0},{"$f":"IF(ISERROR('8'!AS$72),0,'8'!AS$72)","v":0},{"$f":"IF(ISERROR('8'!AT$72),0,'8'!AT$72)","v":0},{"$f":"IF(ISERROR('8'!AU$72),0,'8'!AU$72)","v":0}]
[0,{"$f":"IF('9'!$F$6<>\"\",E39,0)","v":0},0,0,9,null,{"$f":"IF(AND(F39=\"\",COUNTA(F39:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('9'!I$72),0,'9'!I$72)","v":0},{"$f":"IF(ISERROR('9'!J$72),0,'9'!J$72)","v":0},{"$f":"IF(ISERROR('9'!K$72),0,'9'!K$72)","v":0},{"$f":"IF(ISERROR('9'!L$72),0,'9'!L$72)","v":0},{"$f":"IF(ISERROR('9'!M$72),0,'9'!M$72)","v":0},{"$f":"IF(ISERROR('9'!N$72),0,'9'!N$72)","v":0},{"$f":"IF(ISERROR('9'!O$72),0,'9'!O$72)","v":0},{"$f":"IF(ISERROR('9'!P$72),0,'9'!P$72)","v":0},{"$f":"IF(ISERROR('9'!Q$72),0,'9'!Q$72)","v":0},{"$f":"IF(ISERROR('9'!R$72),0,'9'!R$72)","v":0},{"$f":"IF(ISERROR('9'!S$72),0,'9'!S$72)","v":0},{"$f":"IF(ISERROR('9'!T$72),0,'9'!T$72)","v":0},{"$f":"IF(ISERROR('9'!U$72),0,'9'!U$72)","v":0},{"$f":"IF(ISERROR('9'!V$72),0,'9'!V$72)","v":0},{"$f":"IF(ISERROR('9'!W$72),0,'9'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!Z$72),0,'9'!Z$72)","v":0},{"$f":"IF(ISERROR('9'!AA$72),0,'9'!AA$72)","v":0},{"$f":"IF(ISERROR('9'!AB$72),0,'9'!AB$72)","v":0},{"$f":"IF(ISERROR('9'!AC$72),0,'9'!AC$72)","v":0},{"$f":"IF(ISERROR('9'!AD$72),0,'9'!AD$72)","v":0},{"$f":"IF(ISERROR('9'!AE$72),0,'9'!AE$72)","v":0},{"$f":"IF(ISERROR('9'!AF$72),0,'9'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!AI$72),0,'9'!AI$72)","v":0},{"$f":"IF(ISERROR('9'!AJ$72),0,'9'!AJ$72)","v":0},{"$f":"IF(ISERROR('9'!AK$72),0,'9'!AK$72)","v":0},{"$f":"IF(ISERROR('9'!AL$72),0,'9'!AL$72)","v":0},{"$f":"IF(ISERROR('9'!AM$72),0,'9'!AM$72)","v":0},{"$f":"IF(ISERROR('9'!AN$72),0,'9'!AN$72)","v":0},{"$f":"IF(ISERROR('9'!AO$72),0,'9'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('9'!AR$72),0,'9'!AR$72)","v":0},{"$f":"IF(ISERROR('9'!AS$72),0,'9'!AS$72)","v":0},{"$f":"IF(ISERROR('9'!AT$72),0,'9'!AT$72)","v":0},{"$f":"IF(ISERROR('9'!AU$72),0,'9'!AU$72)","v":0}]
[0,{"$f":"IF('10'!$F$6<>\"\",E40,0)","v":0},0,0,10,null,{"$f":"IF(AND(F40=\"\",COUNTA(F40:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('10'!I$72),0,'10'!I$72)","v":0},{"$f":"IF(ISERROR('10'!J$72),0,'10'!J$72)","v":0},{"$f":"IF(ISERROR('10'!K$72),0,'10'!K$72)","v":0},{"$f":"IF(ISERROR('10'!L$72),0,'10'!L$72)","v":0},{"$f":"IF(ISERROR('10'!M$72),0,'10'!M$72)","v":0},{"$f":"IF(ISERROR('10'!N$72),0,'10'!N$72)","v":0},{"$f":"IF(ISERROR('10'!O$72),0,'10'!O$72)","v":0},{"$f":"IF(ISERROR('10'!P$72),0,'10'!P$72)","v":0},{"$f":"IF(ISERROR('10'!Q$72),0,'10'!Q$72)","v":0},{"$f":"IF(ISERROR('10'!R$72),0,'10'!R$72)","v":0},{"$f":"IF(ISERROR('10'!S$72),0,'10'!S$72)","v":0},{"$f":"IF(ISERROR('10'!T$72),0,'10'!T$72)","v":0},{"$f":"IF(ISERROR('10'!U$72),0,'10'!U$72)","v":0},{"$f":"IF(ISERROR('10'!V$72),0,'10'!V$72)","v":0},{"$f":"IF(ISERROR('10'!W$72),0,'10'!W$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!Z$72),0,'10'!Z$72)","v":0},{"$f":"IF(ISERROR('10'!AA$72),0,'10'!AA$72)","v":0},{"$f":"IF(ISERROR('10'!AB$72),0,'10'!AB$72)","v":0},{"$f":"IF(ISERROR('10'!AC$72),0,'10'!AC$72)","v":0},{"$f":"IF(ISERROR('10'!AD$72),0,'10'!AD$72)","v":0},{"$f":"IF(ISERROR('10'!AE$72),0,'10'!AE$72)","v":0},{"$f":"IF(ISERROR('10'!AF$72),0,'10'!AF$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!AI$72),0,'10'!AI$72)","v":0},{"$f":"IF(ISERROR('10'!AJ$72),0,'10'!AJ$72)","v":0},{"$f":"IF(ISERROR('10'!AK$72),0,'10'!AK$72)","v":0},{"$f":"IF(ISERROR('10'!AL$72),0,'10'!AL$72)","v":0},{"$f":"IF(ISERROR('10'!AM$72),0,'10'!AM$72)","v":0},{"$f":"IF(ISERROR('10'!AN$72),0,'10'!AN$72)","v":0},{"$f":"IF(ISERROR('10'!AO$72),0,'10'!AO$72)","v":0},0,0,{"$f":"IF(ISERROR('10'!AR$72),0,'10'!AR$72)","v":0},{"$f":"IF(ISERROR('10'!AS$72),0,'10'!AS$72)","v":0},{"$f":"IF(ISERROR('10'!AT$72),0,'10'!AT$72)","v":0},{"$f":"IF(ISERROR('10'!AU$72),0,'10'!AU$72)","v":0}]
[0,{"$f":"IF('11'!$F$6<>\"\",E41,0)","v":0},0,0,11,null,{"$f":"IF(AND(F41=\"\",COUNTA(F41:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0},{"$f":"IF(ISERROR('11'!#REF!),0,'11'!#REF!)","v":0}]
[0,{"$f":"IF('12'!$F$6<>\"\",E42,0)","v":0},0,0,12,null,{"$f":"IF(AND(F42=\"\",COUNTA(F42:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0},{"$f":"IF(ISERROR('12'!#REF!),0,'12'!#REF!)","v":0}]
[0,{"$f":"IF('13'!$F$6<>\"\",E43,0)","v":0},0,0,13,null,{"$f":"IF(AND(F43=\"\",COUNTA(F43:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0},{"$f":"IF(ISERROR('13'!#REF!),0,'13'!#REF!)","v":0}]
[0,{"$f":"IF('14'!$F$6<>\"\",E44,0)","v":0},0,0,14,null,{"$f":"IF(AND(F44=\"\",COUNTA(F44:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0},{"$f":"IF(ISERROR('14'!#REF!),0,'14'!#REF!)","v":0}]
[0,{"$f":"IF('15'!$F$6<>\"\",E45,0)","v":0},0,0,15,null,{"$f":"IF(AND(F45=\"\",COUNTA(F45:F$45)>0),\"Please fill Subprogrammes from the top\",\"\")","v":""},null,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},0,0,{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0},{"$f":"IF(ISERROR('15'!#REF!),0,'15'!#REF!)","v":0}]
[1,{"$f":"IF(Direct_charges!$F$6<>\"\",E46,0)","v":0},1,1,null,"Total for Programmes",null,null,{"$f":"SUM(I31:I45)","v":2156435},2273540,2538108,2538108,2146313,31249,0,0,0,2177562,{"$f":"SUM(S31:S45)","v":0},2177562,{"$f":"SUM(U31:U45)","v":2248769},{"$f":"IFERROR(SUM('1:15'!V72),0)","v":0},{"$f":"IFERROR(SUM('1:15'!W72),0)","v":0},{"$f":"SUM(V46:W46)","v":0},{"$f":"U46+X46","v":2248769},{"$f":"SUM(Z31:Z45)","v":0},0,2248769,0,{"$f":"SUM(AD31:AD45)","v":2309125},{"$f":"IFERROR(SUM('1:15'!AE72),0)","v":0},{"$f":"IFERROR(SUM('1:15'!AF72),0)","v":0},{"$f":"SUM(AE46:AF46)","v":0},2309125,0,0,2309125,0,2331372.8631038335,{"$f":"IFERROR(SUM('1:15'!AN72),0)","v":0},{"$f":"IFERROR(SUM('1:15'!AO72),0)","v":0},{"$f":"SUM(AN46:AO46)","v":0},2331372.8631038335,0,0,2331372.8631038335,0]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,{"$f":"SUM(I48:I52)","v":0},{"$f":"SUM(J48:J52)","v":0},{"$f":"SUM(K48:K52)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!V72,SUM(V48:V52))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!W72,SUM(W48:W52))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"U47+X47","v":0},{"$f":"SUM(Z48:Z52)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AE72,SUM(AE48:AE52))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AF72,SUM(AF48:AF52))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"AD47+AG47","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AN72,SUM(AN48:AN52))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),Direct_charges!AO72,SUM(AO48:AO52))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"AM47+AP47","v":0},0,0,0,0]
[1,null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F47)<3,\"\", Direct_charges!$F47),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I47,0)","v":0},{"$f":"IFERROR(Direct_charges!J47,0)","v":0},{"$f":"IFERROR(Direct_charges!K47,0)","v":0},{"$f":"IFERROR(Direct_charges!L47,0)","v":0},{"$f":"IFERROR(Direct_charges!M47,0)","v":0},{"$f":"IFERROR(Direct_charges!N47,0)","v":0},{"$f":"IFERROR(Direct_charges!O47,0)","v":0},{"$f":"IFERROR(Direct_charges!P47,0)","v":0},{"$f":"IFERROR(Direct_charges!Q47,0)","v":0},{"$f":"IFERROR(Direct_charges!R47,0)","v":0},{"$f":"IFERROR(Direct_charges!S47,0)","v":0},{"$f":"IFERROR(Direct_charges!T47,0)","v":0},{"$f":"IFERROR(Direct_charges!U47,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A5=\"TRUE\"),0,(IFERROR(Direct_charges!V47,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B5=\"TRUE\"),0,(IFERROR(Direct_charges!W47,0)))","v":0},{"$f":"SUM(V48:W48)","v":0},{"$f":"U48+X48","v":0},{"$f":"IFERROR(Direct_charges!Z47,0)","v":0},{"$f":"IFERROR(Direct_charges!AA47,0)","v":0},{"$f":"IFERROR(Direct_charges!AB47,0)","v":0},{"$f":"IFERROR(Direct_charges!AC47,0)","v":0},{"$f":"IFERROR(Direct_charges!AD47,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J5=\"TRUE\"),0,(IFERROR(Direct_charges!AE47,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K5=\"TRUE\"),0,(IFERROR(Direct_charges!AF47,0)))","v":0},{"$f":"SUM(AE48:AF48)","v":0},{"$f":"AD48+AG48","v":0},{"$f":"IFERROR(Direct_charges!AI47,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ47,0)","v":0},{"$f":"IFERROR(Direct_charges!AK47,0)","v":0},{"$f":"IFERROR(Direct_charges!AL47,0)","v":0},{"$f":"IFERROR(Direct_charges!AM47,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S5=\"TRUE\"),0,(IFERROR(Direct_charges!AN47,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T5=\"TRUE\"),0,(IFERROR(Direct_charges!AO47,0)))","v":0},{"$f":"SUM(AN48:AO48)","v":0},{"$f":"AM48+AP48","v":0},{"$f":"IFERROR(Direct_charges!AR47,0)","v":0},{"$f":"IFERROR(Direct_charges!AS47,0)","v":0},{"$f":"IFERROR(Direct_charges!AT47,0)","v":0},{"$f":"IFERROR(Direct_charges!AU47,0)","v":0}]
[{"$f":"COUNTIF(I49:AU49,\"<>0\")+IF(LEN(F49)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F48)<3,\"\", Direct_charges!$F48),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I48,0)","v":0},{"$f":"IFERROR(Direct_charges!J48,0)","v":0},{"$f":"IFERROR(Direct_charges!K48,0)","v":0},{"$f":"IFERROR(Direct_charges!L48,0)","v":0},{"$f":"IFERROR(Direct_charges!M48,0)","v":0},{"$f":"IFERROR(Direct_charges!N48,0)","v":0},{"$f":"IFERROR(Direct_charges!O48,0)","v":0},{"$f":"IFERROR(Direct_charges!P48,0)","v":0},{"$f":"IFERROR(Direct_charges!Q48,0)","v":0},{"$f":"IFERROR(Direct_charges!R48,0)","v":0},{"$f":"IFERROR(Direct_charges!S48,0)","v":0},{"$f":"IFERROR(Direct_charges!T48,0)","v":0},{"$f":"IFERROR(Direct_charges!U48,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A6=\"TRUE\"),0,(IFERROR(Direct_charges!V48,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B6=\"TRUE\"),0,(IFERROR(Direct_charges!W48,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z48,0)","v":0},{"$f":"IFERROR(Direct_charges!AA48,0)","v":0},{"$f":"IFERROR(Direct_charges!AB48,0)","v":0},{"$f":"IFERROR(Direct_charges!AC48,0)","v":0},{"$f":"IFERROR(Direct_charges!AD48,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J6=\"TRUE\"),0,(IFERROR(Direct_charges!AE48,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K6=\"TRUE\"),0,(IFERROR(Direct_charges!AF48,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI48,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ48,0)","v":0},{"$f":"IFERROR(Direct_charges!AK48,0)","v":0},{"$f":"IFERROR(Direct_charges!AL48,0)","v":0},{"$f":"IFERROR(Direct_charges!AM48,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S6=\"TRUE\"),0,(IFERROR(Direct_charges!AN48,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T6=\"TRUE\"),0,(IFERROR(Direct_charges!AO48,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR48,0)","v":0},{"$f":"IFERROR(Direct_charges!AS48,0)","v":0},{"$f":"IFERROR(Direct_charges!AT48,0)","v":0},{"$f":"IFERROR(Direct_charges!AU48,0)","v":0}]
[{"$f":"COUNTIF(I50:AU50,\"<>0\")+IF(LEN(F50)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F49)<3,\"\", Direct_charges!$F49),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I49,0)","v":0},{"$f":"IFERROR(Direct_charges!J49,0)","v":0},{"$f":"IFERROR(Direct_charges!K49,0)","v":0},{"$f":"IFERROR(Direct_charges!L49,0)","v":0},{"$f":"IFERROR(Direct_charges!M49,0)","v":0},{"$f":"IFERROR(Direct_charges!N49,0)","v":0},{"$f":"IFERROR(Direct_charges!O49,0)","v":0},{"$f":"IFERROR(Direct_charges!P49,0)","v":0},{"$f":"IFERROR(Direct_charges!Q49,0)","v":0},{"$f":"IFERROR(Direct_charges!R49,0)","v":0},{"$f":"IFERROR(Direct_charges!S49,0)","v":0},{"$f":"IFERROR(Direct_charges!T49,0)","v":0},{"$f":"IFERROR(Direct_charges!U49,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A7=\"TRUE\"),0,(IFERROR(Direct_charges!V49,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B7=\"TRUE\"),0,(IFERROR(Direct_charges!W49,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z49,0)","v":0},{"$f":"IFERROR(Direct_charges!AA49,0)","v":0},{"$f":"IFERROR(Direct_charges!AB49,0)","v":0},{"$f":"IFERROR(Direct_charges!AC49,0)","v":0},{"$f":"IFERROR(Direct_charges!AD49,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J7=\"TRUE\"),0,(IFERROR(Direct_charges!AE49,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K7=\"TRUE\"),0,(IFERROR(Direct_charges!AF49,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI49,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ49,0)","v":0},{"$f":"IFERROR(Direct_charges!AK49,0)","v":0},{"$f":"IFERROR(Direct_charges!AL49,0)","v":0},{"$f":"IFERROR(Direct_charges!AM49,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S7=\"TRUE\"),0,(IFERROR(Direct_charges!AN49,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T7=\"TRUE\"),0,(IFERROR(Direct_charges!AO49,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR49,0)","v":0},{"$f":"IFERROR(Direct_charges!AS49,0)","v":0},{"$f":"IFERROR(Direct_charges!AT49,0)","v":0},{"$f":"IFERROR(Direct_charges!AU49,0)","v":0}]
[{"$f":"COUNTIF(I51:AU51,\"<>0\")+IF(LEN(F51)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F50)<3,\"\", Direct_charges!$F50),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I50,0)","v":0},{"$f":"IFERROR(Direct_charges!J50,0)","v":0},{"$f":"IFERROR(Direct_charges!K50,0)","v":0},{"$f":"IFERROR(Direct_charges!L50,0)","v":0},{"$f":"IFERROR(Direct_charges!M50,0)","v":0},{"$f":"IFERROR(Direct_charges!N50,0)","v":0},{"$f":"IFERROR(Direct_charges!O50,0)","v":0},{"$f":"IFERROR(Direct_charges!P50,0)","v":0},{"$f":"IFERROR(Direct_charges!Q50,0)","v":0},{"$f":"IFERROR(Direct_charges!R50,0)","v":0},{"$f":"IFERROR(Direct_charges!S50,0)","v":0},{"$f":"IFERROR(Direct_charges!T50,0)","v":0},{"$f":"IFERROR(Direct_charges!U50,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!A8=\"TRUE\"),0,(IFERROR(Direct_charges!V50,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!B8=\"TRUE\"),0,(IFERROR(Direct_charges!W50,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z50,0)","v":0},{"$f":"IFERROR(Direct_charges!AA50,0)","v":0},{"$f":"IFERROR(Direct_charges!AB50,0)","v":0},{"$f":"IFERROR(Direct_charges!AC50,0)","v":0},{"$f":"IFERROR(Direct_charges!AD50,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!J8=\"TRUE\"),0,(IFERROR(Direct_charges!AE50,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!K8=\"TRUE\"),0,(IFERROR(Direct_charges!AF50,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI50,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ50,0)","v":0},{"$f":"IFERROR(Direct_charges!AK50,0)","v":0},{"$f":"IFERROR(Direct_charges!AL50,0)","v":0},{"$f":"IFERROR(Direct_charges!AM50,0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!S8=\"TRUE\"),0,(IFERROR(Direct_charges!AN50,0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!T8=\"TRUE\"),0,(IFERROR(Direct_charges!AO50,0)))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR50,0)","v":0},{"$f":"IFERROR(Direct_charges!AS50,0)","v":0},{"$f":"IFERROR(Direct_charges!AT50,0)","v":0},{"$f":"IFERROR(Direct_charges!AU50,0)","v":0}]
[{"$f":"COUNTIF(I52:AU52,\"<>0\")+IF(LEN(F52)>2,1,0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(LEN(Direct_charges!$F51)<3,\"\", Direct_charges!$F51),\"\")","v":""},null,null,{"$f":"IFERROR(Direct_charges!I51,0)","v":0},{"$f":"IFERROR(Direct_charges!J51,0)","v":0},{"$f":"IFERROR(Direct_charges!K51,0)","v":0},{"$f":"IFERROR(Direct_charges!L51,0)","v":0},{"$f":"IFERROR(Direct_charges!M51,0)","v":0},{"$f":"IFERROR(Direct_charges!N51,0)","v":0},{"$f":"IFERROR(Direct_charges!O51,0)","v":0},{"$f":"IFERROR(Direct_charges!P51,0)","v":0},{"$f":"IFERROR(Direct_charges!Q51,0)","v":0},{"$f":"IFERROR(Direct_charges!R51,0)","v":0},{"$f":"IFERROR(Direct_charges!S51,0)","v":0},{"$f":"IFERROR(Direct_charges!T51,0)","v":0},{"$f":"IFERROR(Direct_charges!U51,0)","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!V51,0))","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!W51,0))","v":0},0,0,{"$f":"IFERROR(Direct_charges!Z51,0)","v":0},{"$f":"IFERROR(Direct_charges!AA51,0)","v":0},{"$f":"IFERROR(Direct_charges!AB51,0)","v":0},{"$f":"IFERROR(Direct_charges!AC51,0)","v":0},{"$f":"IFERROR(Direct_charges!AD51,0)","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AE51,0))","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AF51,0))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AI51,0)","v":0},{"$f":"IFERROR(Direct_charges!AJ51,0)","v":0},{"$f":"IFERROR(Direct_charges!AK51,0)","v":0},{"$f":"IFERROR(Direct_charges!AL51,0)","v":0},{"$f":"IFERROR(Direct_charges!AM51,0)","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AN51,0))","v":0},{"$f":"IF(OR(Settings!$A$3<3,Settings!$A$4<>TRUE),0,IFERROR(Direct_charges!AO51,0))","v":0},0,0,{"$f":"IFERROR(Direct_charges!AR51,0)","v":0},{"$f":"IFERROR(Direct_charges!AS51,0)","v":0},{"$f":"IFERROR(Direct_charges!AT51,0)","v":0},{"$f":"IFERROR(Direct_charges!AU51,0)","v":0}]
[]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I46,I47)","v":2156435},2273540,{"$f":"SUM(K46,K47)","v":2538108},2538108,2146313,31249,0,0,0,2177562,0,2177562,2248769,{"$f":"SUM(V46,V47)","v":0},{"$f":"SUM(W46,W47)","v":0},0,{"$f":"SUM(Y46,Y47)","v":2248769},{"$f":"SUM(Z46,Z47)","v":0},0,2248769,0,{"$f":"SUM(AD46,AD47)","v":2309125},0,0,0,2309125,0,0,2309125,0,2331372.8631038335,0,0,0,2331372.8631038335,0,0,{"$f":"SUM(AT46,AT47)","v":2331372.8631038335},0]
[1,null,null,null,null,"Change to 2017 Budget Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M54-T54","v":-31249},null,null,null,null,null,null,null,{"$f":"U54-AB54","v":0},null,null,null,null,null,null,null,null,{"$f":"AD54-AK54","v":0},null,null,null,null,null,null,null,null,{"$f":"AM54-AT54","v":0}]
[1]
[1]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I74),0)","v":1772059},{"$f":"IFERROR(SUM('1:Direct_charges'!J74),0)","v":1943937},{"$f":"IFERROR(SUM('1:Direct_charges'!K74),0)","v":2235704},{"$f":"IFERROR(SUM('1:Direct_charges'!L74),0)","v":2277560},{"$f":"IFERROR(SUM('1:Direct_charges'!M74),0)","v":1858276},{"$f":"IFERROR(SUM('1:Direct_charges'!N74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P74),0)","v":-385},{"$f":"IFERROR(SUM('1:Direct_charges'!Q74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R74),0)","v":1857891},{"$f":"IFERROR(SUM('1:Direct_charges'!S74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T74),0)","v":1857891},{"$f":"IFERROR(SUM('1:Direct_charges'!U74),0)","v":1947320},{"$f":"IFERROR(SUM('1:Direct_charges'!V74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y74),0)","v":1947320},{"$f":"IFERROR(SUM('1:Direct_charges'!Z74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB74),0)","v":1947320},{"$f":"IFERROR(SUM('1:Direct_charges'!AC74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD74),0)","v":1992461},{"$f":"IFERROR(SUM('1:Direct_charges'!AE74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH74),0)","v":1992461},{"$f":"IFERROR(SUM('1:Direct_charges'!AI74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK74),0)","v":1992461},{"$f":"IFERROR(SUM('1:Direct_charges'!AL74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM74),0)","v":2009375.567103833},{"$f":"IFERROR(SUM('1:Direct_charges'!AN74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ74),0)","v":2009375.567103833},{"$f":"IFERROR(SUM('1:Direct_charges'!AR74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS74),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT74),0)","v":2009375.567103833},{"$f":"IFERROR(SUM('1:Direct_charges'!AU74),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F60,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I60:AU60,\"<>0\")-COUNTBLANK(I60:AU60))<>0,1,0))","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I75),0)","v":1184570},{"$f":"IFERROR(SUM('1:Direct_charges'!J75),0)","v":1288374},{"$f":"IFERROR(SUM('1:Direct_charges'!K75),0)","v":1408390},{"$f":"IFERROR(SUM('1:Direct_charges'!L75),0)","v":1408390},{"$f":"IFERROR(SUM('1:Direct_charges'!M75),0)","v":1352218},{"$f":"IFERROR(SUM('1:Direct_charges'!N75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R75),0)","v":1352218},{"$f":"IFERROR(SUM('1:Direct_charges'!S75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T75),0)","v":1352218},{"$f":"IFERROR(SUM('1:Direct_charges'!U75),0)","v":1428465},{"$f":"IFERROR(SUM('1:Direct_charges'!V75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y75),0)","v":1428465},{"$f":"IFERROR(SUM('1:Direct_charges'!Z75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB75),0)","v":1428465},{"$f":"IFERROR(SUM('1:Direct_charges'!AC75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD75),0)","v":1444929},{"$f":"IFERROR(SUM('1:Direct_charges'!AE75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH75),0)","v":1444929},{"$f":"IFERROR(SUM('1:Direct_charges'!AI75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK75),0)","v":1444929},{"$f":"IFERROR(SUM('1:Direct_charges'!AL75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM75),0)","v":1460988.4311038333},{"$f":"IFERROR(SUM('1:Direct_charges'!AN75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ75),0)","v":1460988.4311038333},{"$f":"IFERROR(SUM('1:Direct_charges'!AR75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS75),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT75),0)","v":1460988.4311038333},{"$f":"IFERROR(SUM('1:Direct_charges'!AU75),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F61,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I61:AU61,\"<>0\")-COUNTBLANK(I61:AU61))<>0,1,0)),0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I76),0)","v":1037048},{"$f":"IFERROR(SUM('1:Direct_charges'!J76),0)","v":1120768},{"$f":"IFERROR(SUM('1:Direct_charges'!K76),0)","v":1232562},{"$f":"IFERROR(SUM('1:Direct_charges'!L76),0)","v":1228930},{"$f":"IFERROR(SUM('1:Direct_charges'!M76),0)","v":1158143},{"$f":"IFERROR(SUM('1:Direct_charges'!N76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R76),0)","v":1158143},{"$f":"IFERROR(SUM('1:Direct_charges'!S76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T76),0)","v":1158143},{"$f":"IFERROR(SUM('1:Direct_charges'!U76),0)","v":1224589},{"$f":"IFERROR(SUM('1:Direct_charges'!V76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y76),0)","v":1224589},{"$f":"IFERROR(SUM('1:Direct_charges'!Z76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB76),0)","v":1224589},{"$f":"IFERROR(SUM('1:Direct_charges'!AC76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD76),0)","v":1226670},{"$f":"IFERROR(SUM('1:Direct_charges'!AE76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH76),0)","v":1226670},{"$f":"IFERROR(SUM('1:Direct_charges'!AI76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK76),0)","v":1226670},{"$f":"IFERROR(SUM('1:Direct_charges'!AL76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM76),0)","v":1239017.4954584264},{"$f":"IFERROR(SUM('1:Direct_charges'!AN76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ76),0)","v":1239017.4954584264},{"$f":"IFERROR(SUM('1:Direct_charges'!AR76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS76),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT76),0)","v":1239017.4954584264},{"$f":"IFERROR(SUM('1:Direct_charges'!AU76),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F62,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I62:AU62,\"<>0\")-COUNTBLANK(I62:AU62))<>0,1,0)),0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I77),0)","v":147522},{"$f":"IFERROR(SUM('1:Direct_charges'!J77),0)","v":167606},{"$f":"IFERROR(SUM('1:Direct_charges'!K77),0)","v":175828},{"$f":"IFERROR(SUM('1:Direct_charges'!L77),0)","v":179460},{"$f":"IFERROR(SUM('1:Direct_charges'!M77),0)","v":194075},{"$f":"IFERROR(SUM('1:Direct_charges'!N77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R77),0)","v":194075},{"$f":"IFERROR(SUM('1:Direct_charges'!S77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T77),0)","v":194075},{"$f":"IFERROR(SUM('1:Direct_charges'!U77),0)","v":203876},{"$f":"IFERROR(SUM('1:Direct_charges'!V77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y77),0)","v":203876},{"$f":"IFERROR(SUM('1:Direct_charges'!Z77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB77),0)","v":203876},{"$f":"IFERROR(SUM('1:Direct_charges'!AC77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD77),0)","v":218259},{"$f":"IFERROR(SUM('1:Direct_charges'!AE77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH77),0)","v":218259},{"$f":"IFERROR(SUM('1:Direct_charges'!AI77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK77),0)","v":218259},{"$f":"IFERROR(SUM('1:Direct_charges'!AL77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM77),0)","v":221970.93564540672},{"$f":"IFERROR(SUM('1:Direct_charges'!AN77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ77),0)","v":221970.93564540672},{"$f":"IFERROR(SUM('1:Direct_charges'!AR77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS77),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT77),0)","v":221970.93564540672},{"$f":"IFERROR(SUM('1:Direct_charges'!AU77),0)","v":0}]
[1,null,null,null,null,"Goods and services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I78),0)","v":587461},{"$f":"IFERROR(SUM('1:Direct_charges'!J78),0)","v":655535},{"$f":"IFERROR(SUM('1:Direct_charges'!K78),0)","v":827314},{"$f":"IFERROR(SUM('1:Direct_charges'!L78),0)","v":869170},{"$f":"IFERROR(SUM('1:Direct_charges'!M78),0)","v":506058},{"$f":"IFERROR(SUM('1:Direct_charges'!N78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P78),0)","v":-385},{"$f":"IFERROR(SUM('1:Direct_charges'!Q78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R78),0)","v":505673},{"$f":"IFERROR(SUM('1:Direct_charges'!S78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T78),0)","v":505673},{"$f":"IFERROR(SUM('1:Direct_charges'!U78),0)","v":518855},{"$f":"IFERROR(SUM('1:Direct_charges'!V78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y78),0)","v":518855},{"$f":"IFERROR(SUM('1:Direct_charges'!Z78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB78),0)","v":518855},{"$f":"IFERROR(SUM('1:Direct_charges'!AC78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD78),0)","v":547532},{"$f":"IFERROR(SUM('1:Direct_charges'!AE78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH78),0)","v":547532},{"$f":"IFERROR(SUM('1:Direct_charges'!AI78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK78),0)","v":547532},{"$f":"IFERROR(SUM('1:Direct_charges'!AL78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM78),0)","v":548387.13599999994},{"$f":"IFERROR(SUM('1:Direct_charges'!AN78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ78),0)","v":548387.13599999994},{"$f":"IFERROR(SUM('1:Direct_charges'!AR78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS78),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT78),0)","v":548387.13599999994},{"$f":"IFERROR(SUM('1:Direct_charges'!AU78),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F64,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I64:AU64,\"<>0\")-COUNTBLANK(I64:AU64))<>0,1,0)),0)","v":1},null,null,null,null,"Administrative fees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I79),0)","v":1260},{"$f":"IFERROR(SUM('1:Direct_charges'!J79),0)","v":589},{"$f":"IFERROR(SUM('1:Direct_charges'!K79),0)","v":1100},{"$f":"IFERROR(SUM('1:Direct_charges'!L79),0)","v":820},{"$f":"IFERROR(SUM('1:Direct_charges'!M79),0)","v":840},{"$f":"IFERROR(SUM('1:Direct_charges'!N79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P79),0)","v":-245},{"$f":"IFERROR(SUM('1:Direct_charges'!Q79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R79),0)","v":595},{"$f":"IFERROR(SUM('1:Direct_charges'!S79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T79),0)","v":595},{"$f":"IFERROR(SUM('1:Direct_charges'!U79),0)","v":879},{"$f":"IFERROR(SUM('1:Direct_charges'!V79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y79),0)","v":879},{"$f":"IFERROR(SUM('1:Direct_charges'!Z79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB79),0)","v":879},{"$f":"IFERROR(SUM('1:Direct_charges'!AC79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD79),0)","v":928},{"$f":"IFERROR(SUM('1:Direct_charges'!AE79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH79),0)","v":928},{"$f":"IFERROR(SUM('1:Direct_charges'!AI79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK79),0)","v":928},{"$f":"IFERROR(SUM('1:Direct_charges'!AL79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM79),0)","v":933.43025568697863},{"$f":"IFERROR(SUM('1:Direct_charges'!AN79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ79),0)","v":933.43025568697863},{"$f":"IFERROR(SUM('1:Direct_charges'!AR79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS79),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT79),0)","v":933.43025568697863},{"$f":"IFERROR(SUM('1:Direct_charges'!AU79),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F65,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I65:AU65,\"<>0\")-COUNTBLANK(I65:AU65))<>0,1,0)),0)","v":1},null,null,null,null,"Advertising",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I80),0)","v":3695},{"$f":"IFERROR(SUM('1:Direct_charges'!J80),0)","v":6870},{"$f":"IFERROR(SUM('1:Direct_charges'!K80),0)","v":9513},{"$f":"IFERROR(SUM('1:Direct_charges'!L80),0)","v":9123},{"$f":"IFERROR(SUM('1:Direct_charges'!M80),0)","v":6130},{"$f":"IFERROR(SUM('1:Direct_charges'!N80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P80),0)","v":-3278},{"$f":"IFERROR(SUM('1:Direct_charges'!Q80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R80),0)","v":2852},{"$f":"IFERROR(SUM('1:Direct_charges'!S80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T80),0)","v":2852},{"$f":"IFERROR(SUM('1:Direct_charges'!U80),0)","v":3662},{"$f":"IFERROR(SUM('1:Direct_charges'!V80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y80),0)","v":3662},{"$f":"IFERROR(SUM('1:Direct_charges'!Z80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB80),0)","v":3662},{"$f":"IFERROR(SUM('1:Direct_charges'!AC80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD80),0)","v":3871},{"$f":"IFERROR(SUM('1:Direct_charges'!AE80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH80),0)","v":3871},{"$f":"IFERROR(SUM('1:Direct_charges'!AI80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK80),0)","v":3871},{"$f":"IFERROR(SUM('1:Direct_charges'!AL80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM80),0)","v":3932.454436472703},{"$f":"IFERROR(SUM('1:Direct_charges'!AN80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ80),0)","v":3932.454436472703},{"$f":"IFERROR(SUM('1:Direct_charges'!AR80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS80),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT80),0)","v":3932.454436472703},{"$f":"IFERROR(SUM('1:Direct_charges'!AU80),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F66,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I66:AU66,\"<>0\")-COUNTBLANK(I66:AU66))<>0,1,0)),0)","v":1},null,null,null,null,"Minor assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I81),0)","v":1178},{"$f":"IFERROR(SUM('1:Direct_charges'!J81),0)","v":2178},{"$f":"IFERROR(SUM('1:Direct_charges'!K81),0)","v":43217},{"$f":"IFERROR(SUM('1:Direct_charges'!L81),0)","v":43007},{"$f":"IFERROR(SUM('1:Direct_charges'!M81),0)","v":2982},{"$f":"IFERROR(SUM('1:Direct_charges'!N81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P81),0)","v":1735},{"$f":"IFERROR(SUM('1:Direct_charges'!Q81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R81),0)","v":4717},{"$f":"IFERROR(SUM('1:Direct_charges'!S81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T81),0)","v":4717},{"$f":"IFERROR(SUM('1:Direct_charges'!U81),0)","v":3201},{"$f":"IFERROR(SUM('1:Direct_charges'!V81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y81),0)","v":3201},{"$f":"IFERROR(SUM('1:Direct_charges'!Z81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB81),0)","v":3201},{"$f":"IFERROR(SUM('1:Direct_charges'!AC81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD81),0)","v":3380},{"$f":"IFERROR(SUM('1:Direct_charges'!AE81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH81),0)","v":3380},{"$f":"IFERROR(SUM('1:Direct_charges'!AI81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK81),0)","v":3380},{"$f":"IFERROR(SUM('1:Direct_charges'!AL81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM81),0)","v":3379.3645458880869},{"$f":"IFERROR(SUM('1:Direct_charges'!AN81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ81),0)","v":3379.3645458880869},{"$f":"IFERROR(SUM('1:Direct_charges'!AR81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS81),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT81),0)","v":3379.3645458880869},{"$f":"IFERROR(SUM('1:Direct_charges'!AU81),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F67,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I67:AU67,\"<>0\")-COUNTBLANK(I67:AU67))<>0,1,0)),0)","v":1},null,null,null,null,"Audit costs: External",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I82),0)","v":5895},{"$f":"IFERROR(SUM('1:Direct_charges'!J82),0)","v":7168},{"$f":"IFERROR(SUM('1:Direct_charges'!K82),0)","v":6626},{"$f":"IFERROR(SUM('1:Direct_charges'!L82),0)","v":6626},{"$f":"IFERROR(SUM('1:Direct_charges'!M82),0)","v":7290},{"$f":"IFERROR(SUM('1:Direct_charges'!N82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P82),0)","v":-12},{"$f":"IFERROR(SUM('1:Direct_charges'!Q82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R82),0)","v":7278},{"$f":"IFERROR(SUM('1:Direct_charges'!S82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T82),0)","v":7278},{"$f":"IFERROR(SUM('1:Direct_charges'!U82),0)","v":7812},{"$f":"IFERROR(SUM('1:Direct_charges'!V82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y82),0)","v":7812},{"$f":"IFERROR(SUM('1:Direct_charges'!Z82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB82),0)","v":7812},{"$f":"IFERROR(SUM('1:Direct_charges'!AC82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD82),0)","v":8249},{"$f":"IFERROR(SUM('1:Direct_charges'!AE82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH82),0)","v":8249},{"$f":"IFERROR(SUM('1:Direct_charges'!AI82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK82),0)","v":8249},{"$f":"IFERROR(SUM('1:Direct_charges'!AL82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM82),0)","v":8198.5247749376667},{"$f":"IFERROR(SUM('1:Direct_charges'!AN82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ82),0)","v":8198.5247749376667},{"$f":"IFERROR(SUM('1:Direct_charges'!AR82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS82),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT82),0)","v":8198.5247749376667},{"$f":"IFERROR(SUM('1:Direct_charges'!AU82),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F68,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I68:AU68,\"<>0\")-COUNTBLANK(I68:AU68))<>0,1,0)),0)","v":1},null,null,null,null,"Bursaries: Employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I83),0)","v":2958},{"$f":"IFERROR(SUM('1:Direct_charges'!J83),0)","v":2109},{"$f":"IFERROR(SUM('1:Direct_charges'!K83),0)","v":5874},{"$f":"IFERROR(SUM('1:Direct_charges'!L83),0)","v":3890},{"$f":"IFERROR(SUM('1:Direct_charges'!M83),0)","v":6281},{"$f":"IFERROR(SUM('1:Direct_charges'!N83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P83),0)","v":-399},{"$f":"IFERROR(SUM('1:Direct_charges'!Q83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R83),0)","v":5882},{"$f":"IFERROR(SUM('1:Direct_charges'!S83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T83),0)","v":5882},{"$f":"IFERROR(SUM('1:Direct_charges'!U83),0)","v":6627},{"$f":"IFERROR(SUM('1:Direct_charges'!V83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y83),0)","v":6627},{"$f":"IFERROR(SUM('1:Direct_charges'!Z83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB83),0)","v":6627},{"$f":"IFERROR(SUM('1:Direct_charges'!AC83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD83),0)","v":6991},{"$f":"IFERROR(SUM('1:Direct_charges'!AE83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH83),0)","v":6991},{"$f":"IFERROR(SUM('1:Direct_charges'!AI83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK83),0)","v":6991},{"$f":"IFERROR(SUM('1:Direct_charges'!AL83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM83),0)","v":7053.6148904172906},{"$f":"IFERROR(SUM('1:Direct_charges'!AN83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ83),0)","v":7053.6148904172906},{"$f":"IFERROR(SUM('1:Direct_charges'!AR83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS83),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT83),0)","v":7053.6148904172906},{"$f":"IFERROR(SUM('1:Direct_charges'!AU83),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F69,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I69:AU69,\"<>0\")-COUNTBLANK(I69:AU69))<>0,1,0)),0)","v":1},null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I84),0)","v":4046},{"$f":"IFERROR(SUM('1:Direct_charges'!J84),0)","v":13344},{"$f":"IFERROR(SUM('1:Direct_charges'!K84),0)","v":7358},{"$f":"IFERROR(SUM('1:Direct_charges'!L84),0)","v":6772},{"$f":"IFERROR(SUM('1:Direct_charges'!M84),0)","v":4333},{"$f":"IFERROR(SUM('1:Direct_charges'!N84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P84),0)","v":1805},{"$f":"IFERROR(SUM('1:Direct_charges'!Q84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R84),0)","v":6138},{"$f":"IFERROR(SUM('1:Direct_charges'!S84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T84),0)","v":6138},{"$f":"IFERROR(SUM('1:Direct_charges'!U84),0)","v":4311},{"$f":"IFERROR(SUM('1:Direct_charges'!V84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y84),0)","v":4311},{"$f":"IFERROR(SUM('1:Direct_charges'!Z84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB84),0)","v":4311},{"$f":"IFERROR(SUM('1:Direct_charges'!AC84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD84),0)","v":4554},{"$f":"IFERROR(SUM('1:Direct_charges'!AE84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH84),0)","v":4554},{"$f":"IFERROR(SUM('1:Direct_charges'!AI84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK84),0)","v":4554},{"$f":"IFERROR(SUM('1:Direct_charges'!AL84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM84),0)","v":4595.9555855739336},{"$f":"IFERROR(SUM('1:Direct_charges'!AN84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ84),0)","v":4595.9555855739336},{"$f":"IFERROR(SUM('1:Direct_charges'!AR84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS84),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT84),0)","v":4595.9555855739336},{"$f":"IFERROR(SUM('1:Direct_charges'!AU84),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F70,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I70:AU70,\"<>0\")-COUNTBLANK(I70:AU70))<>0,1,0)),0)","v":1},null,null,null,null,"Communication (G&S)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I85),0)","v":34307},{"$f":"IFERROR(SUM('1:Direct_charges'!J85),0)","v":25831},{"$f":"IFERROR(SUM('1:Direct_charges'!K85),0)","v":36376},{"$f":"IFERROR(SUM('1:Direct_charges'!L85),0)","v":37034},{"$f":"IFERROR(SUM('1:Direct_charges'!M85),0)","v":31594},{"$f":"IFERROR(SUM('1:Direct_charges'!N85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P85),0)","v":-3059},{"$f":"IFERROR(SUM('1:Direct_charges'!Q85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R85),0)","v":28535},{"$f":"IFERROR(SUM('1:Direct_charges'!S85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T85),0)","v":28535},{"$f":"IFERROR(SUM('1:Direct_charges'!U85),0)","v":31694},{"$f":"IFERROR(SUM('1:Direct_charges'!V85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y85),0)","v":31694},{"$f":"IFERROR(SUM('1:Direct_charges'!Z85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB85),0)","v":31694},{"$f":"IFERROR(SUM('1:Direct_charges'!AC85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD85),0)","v":33507},{"$f":"IFERROR(SUM('1:Direct_charges'!AE85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH85),0)","v":33507},{"$f":"IFERROR(SUM('1:Direct_charges'!AI85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK85),0)","v":33507},{"$f":"IFERROR(SUM('1:Direct_charges'!AL85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM85),0)","v":33415.347215136542},{"$f":"IFERROR(SUM('1:Direct_charges'!AN85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ85),0)","v":33415.347215136542},{"$f":"IFERROR(SUM('1:Direct_charges'!AR85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS85),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT85),0)","v":33415.347215136542},{"$f":"IFERROR(SUM('1:Direct_charges'!AU85),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F71,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I71:AU71,\"<>0\")-COUNTBLANK(I71:AU71))<>0,1,0)),0)","v":1},null,null,null,null,"Computer services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I86),0)","v":69216},{"$f":"IFERROR(SUM('1:Direct_charges'!J86),0)","v":72869},{"$f":"IFERROR(SUM('1:Direct_charges'!K86),0)","v":88839},{"$f":"IFERROR(SUM('1:Direct_charges'!L86),0)","v":88860},{"$f":"IFERROR(SUM('1:Direct_charges'!M86),0)","v":89681},{"$f":"IFERROR(SUM('1:Direct_charges'!N86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P86),0)","v":-2702},{"$f":"IFERROR(SUM('1:Direct_charges'!Q86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R86),0)","v":86979},{"$f":"IFERROR(SUM('1:Direct_charges'!S86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T86),0)","v":86979},{"$f":"IFERROR(SUM('1:Direct_charges'!U86),0)","v":93122},{"$f":"IFERROR(SUM('1:Direct_charges'!V86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y86),0)","v":93122},{"$f":"IFERROR(SUM('1:Direct_charges'!Z86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB86),0)","v":93122},{"$f":"IFERROR(SUM('1:Direct_charges'!AC86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD86),0)","v":98337},{"$f":"IFERROR(SUM('1:Direct_charges'!AE86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH86),0)","v":98337},{"$f":"IFERROR(SUM('1:Direct_charges'!AI86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK86),0)","v":98337},{"$f":"IFERROR(SUM('1:Direct_charges'!AL86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM86),0)","v":97430.226989951028},{"$f":"IFERROR(SUM('1:Direct_charges'!AN86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ86),0)","v":97430.226989951028},{"$f":"IFERROR(SUM('1:Direct_charges'!AR86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS86),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT86),0)","v":97430.226989951028},{"$f":"IFERROR(SUM('1:Direct_charges'!AU86),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F72,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I72:AU72,\"<>0\")-COUNTBLANK(I72:AU72))<>0,1,0)),0)","v":1},null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I87),0)","v":12282},{"$f":"IFERROR(SUM('1:Direct_charges'!J87),0)","v":18673},{"$f":"IFERROR(SUM('1:Direct_charges'!K87),0)","v":30902},{"$f":"IFERROR(SUM('1:Direct_charges'!L87),0)","v":27441},{"$f":"IFERROR(SUM('1:Direct_charges'!M87),0)","v":23255},{"$f":"IFERROR(SUM('1:Direct_charges'!N87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P87),0)","v":-1303},{"$f":"IFERROR(SUM('1:Direct_charges'!Q87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R87),0)","v":21952},{"$f":"IFERROR(SUM('1:Direct_charges'!S87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T87),0)","v":21952},{"$f":"IFERROR(SUM('1:Direct_charges'!U87),0)","v":22999},{"$f":"IFERROR(SUM('1:Direct_charges'!V87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y87),0)","v":22999},{"$f":"IFERROR(SUM('1:Direct_charges'!Z87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB87),0)","v":22999},{"$f":"IFERROR(SUM('1:Direct_charges'!AC87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD87),0)","v":24286},{"$f":"IFERROR(SUM('1:Direct_charges'!AE87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH87),0)","v":24286},{"$f":"IFERROR(SUM('1:Direct_charges'!AI87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK87),0)","v":24286},{"$f":"IFERROR(SUM('1:Direct_charges'!AL87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM87),0)","v":24669.86637907027},{"$f":"IFERROR(SUM('1:Direct_charges'!AN87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ87),0)","v":24669.86637907027},{"$f":"IFERROR(SUM('1:Direct_charges'!AR87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS87),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT87),0)","v":24669.86637907027},{"$f":"IFERROR(SUM('1:Direct_charges'!AU87),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F73,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I73:AU73,\"<>0\")-COUNTBLANK(I73:AU73))<>0,1,0)),0)","v":1},null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I88),0)","v":17367},{"$f":"IFERROR(SUM('1:Direct_charges'!J88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K88),0)","v":889},{"$f":"IFERROR(SUM('1:Direct_charges'!L88),0)","v":889},{"$f":"IFERROR(SUM('1:Direct_charges'!M88),0)","v":1164},{"$f":"IFERROR(SUM('1:Direct_charges'!N88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P88),0)","v":5836},{"$f":"IFERROR(SUM('1:Direct_charges'!Q88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R88),0)","v":7000},{"$f":"IFERROR(SUM('1:Direct_charges'!S88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T88),0)","v":7000},{"$f":"IFERROR(SUM('1:Direct_charges'!U88),0)","v":1230},{"$f":"IFERROR(SUM('1:Direct_charges'!V88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y88),0)","v":1230},{"$f":"IFERROR(SUM('1:Direct_charges'!Z88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB88),0)","v":1230},{"$f":"IFERROR(SUM('1:Direct_charges'!AC88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD88),0)","v":1298},{"$f":"IFERROR(SUM('1:Direct_charges'!AE88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH88),0)","v":1298},{"$f":"IFERROR(SUM('1:Direct_charges'!AI88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK88),0)","v":1298},{"$f":"IFERROR(SUM('1:Direct_charges'!AL88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM88),0)","v":1371.4347158954722},{"$f":"IFERROR(SUM('1:Direct_charges'!AN88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ88),0)","v":1371.4347158954722},{"$f":"IFERROR(SUM('1:Direct_charges'!AR88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS88),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT88),0)","v":1371.4347158954722},{"$f":"IFERROR(SUM('1:Direct_charges'!AU88),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F74,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I74:AU74,\"<>0\")-COUNTBLANK(I74:AU74))<>0,1,0)),0)","v":0},null,null,null,null,"Laboratory services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT89),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU89),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0)),0)","v":1},null,null,null,null,"Legal services (G&S)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I90),0)","v":1761},{"$f":"IFERROR(SUM('1:Direct_charges'!J90),0)","v":2818},{"$f":"IFERROR(SUM('1:Direct_charges'!K90),0)","v":2805},{"$f":"IFERROR(SUM('1:Direct_charges'!L90),0)","v":6291},{"$f":"IFERROR(SUM('1:Direct_charges'!M90),0)","v":2751},{"$f":"IFERROR(SUM('1:Direct_charges'!N90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P90),0)","v":-58},{"$f":"IFERROR(SUM('1:Direct_charges'!Q90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R90),0)","v":2693},{"$f":"IFERROR(SUM('1:Direct_charges'!S90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T90),0)","v":2693},{"$f":"IFERROR(SUM('1:Direct_charges'!U90),0)","v":2922},{"$f":"IFERROR(SUM('1:Direct_charges'!V90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y90),0)","v":2922},{"$f":"IFERROR(SUM('1:Direct_charges'!Z90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB90),0)","v":2922},{"$f":"IFERROR(SUM('1:Direct_charges'!AC90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD90),0)","v":3086},{"$f":"IFERROR(SUM('1:Direct_charges'!AE90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH90),0)","v":3086},{"$f":"IFERROR(SUM('1:Direct_charges'!AI90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK90),0)","v":3086},{"$f":"IFERROR(SUM('1:Direct_charges'!AL90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM90),0)","v":3164.3477307263456},{"$f":"IFERROR(SUM('1:Direct_charges'!AN90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ90),0)","v":3164.3477307263456},{"$f":"IFERROR(SUM('1:Direct_charges'!AR90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS90),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT90),0)","v":3164.3477307263456},{"$f":"IFERROR(SUM('1:Direct_charges'!AU90),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F76,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I76:AU76,\"<>0\")-COUNTBLANK(I76:AU76))<>0,1,0)),0)","v":0},null,null,null,null,"Science and technological services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT91),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU91),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F77,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I77:AU77,\"<>0\")-COUNTBLANK(I77:AU77))<>0,1,0)),0)","v":1},null,null,null,null,"Contractors",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I92),0)","v":10480},{"$f":"IFERROR(SUM('1:Direct_charges'!J92),0)","v":8424},{"$f":"IFERROR(SUM('1:Direct_charges'!K92),0)","v":11881},{"$f":"IFERROR(SUM('1:Direct_charges'!L92),0)","v":9665},{"$f":"IFERROR(SUM('1:Direct_charges'!M92),0)","v":13758},{"$f":"IFERROR(SUM('1:Direct_charges'!N92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P92),0)","v":1027},{"$f":"IFERROR(SUM('1:Direct_charges'!Q92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R92),0)","v":14785},{"$f":"IFERROR(SUM('1:Direct_charges'!S92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T92),0)","v":14785},{"$f":"IFERROR(SUM('1:Direct_charges'!U92),0)","v":13537},{"$f":"IFERROR(SUM('1:Direct_charges'!V92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y92),0)","v":13537},{"$f":"IFERROR(SUM('1:Direct_charges'!Z92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB92),0)","v":13537},{"$f":"IFERROR(SUM('1:Direct_charges'!AC92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD92),0)","v":14293},{"$f":"IFERROR(SUM('1:Direct_charges'!AE92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH92),0)","v":14293},{"$f":"IFERROR(SUM('1:Direct_charges'!AI92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK92),0)","v":14293},{"$f":"IFERROR(SUM('1:Direct_charges'!AL92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM92),0)","v":14303.216028349092},{"$f":"IFERROR(SUM('1:Direct_charges'!AN92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ92),0)","v":14303.216028349092},{"$f":"IFERROR(SUM('1:Direct_charges'!AR92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS92),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT92),0)","v":14303.216028349092},{"$f":"IFERROR(SUM('1:Direct_charges'!AU92),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F78,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I78:AU78,\"<>0\")-COUNTBLANK(I78:AU78))<>0,1,0)),0)","v":1},null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I93),0)","v":458},{"$f":"IFERROR(SUM('1:Direct_charges'!J93),0)","v":9707},{"$f":"IFERROR(SUM('1:Direct_charges'!K93),0)","v":100998},{"$f":"IFERROR(SUM('1:Direct_charges'!L93),0)","v":100994},{"$f":"IFERROR(SUM('1:Direct_charges'!M93),0)","v":969},{"$f":"IFERROR(SUM('1:Direct_charges'!N93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P93),0)","v":-185},{"$f":"IFERROR(SUM('1:Direct_charges'!Q93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R93),0)","v":784},{"$f":"IFERROR(SUM('1:Direct_charges'!S93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T93),0)","v":784},{"$f":"IFERROR(SUM('1:Direct_charges'!U93),0)","v":1021},{"$f":"IFERROR(SUM('1:Direct_charges'!V93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y93),0)","v":1021},{"$f":"IFERROR(SUM('1:Direct_charges'!Z93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB93),0)","v":1021},{"$f":"IFERROR(SUM('1:Direct_charges'!AC93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD93),0)","v":1078},{"$f":"IFERROR(SUM('1:Direct_charges'!AE93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH93),0)","v":1078},{"$f":"IFERROR(SUM('1:Direct_charges'!AI93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK93),0)","v":1078},{"$f":"IFERROR(SUM('1:Direct_charges'!AL93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM93),0)","v":1053.8631129973535},{"$f":"IFERROR(SUM('1:Direct_charges'!AN93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ93),0)","v":1053.8631129973535},{"$f":"IFERROR(SUM('1:Direct_charges'!AR93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS93),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT93),0)","v":1053.8631129973535},{"$f":"IFERROR(SUM('1:Direct_charges'!AU93),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F79,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I79:AU79,\"<>0\")-COUNTBLANK(I79:AU79))<>0,1,0)),0)","v":1},null,null,null,null,"Entertainment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I94),0)","v":33},{"$f":"IFERROR(SUM('1:Direct_charges'!J94),0)","v":62},{"$f":"IFERROR(SUM('1:Direct_charges'!K94),0)","v":96},{"$f":"IFERROR(SUM('1:Direct_charges'!L94),0)","v":88},{"$f":"IFERROR(SUM('1:Direct_charges'!M94),0)","v":110},{"$f":"IFERROR(SUM('1:Direct_charges'!N94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P94),0)","v":-6},{"$f":"IFERROR(SUM('1:Direct_charges'!Q94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R94),0)","v":104},{"$f":"IFERROR(SUM('1:Direct_charges'!S94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T94),0)","v":104},{"$f":"IFERROR(SUM('1:Direct_charges'!U94),0)","v":114},{"$f":"IFERROR(SUM('1:Direct_charges'!V94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y94),0)","v":114},{"$f":"IFERROR(SUM('1:Direct_charges'!Z94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB94),0)","v":114},{"$f":"IFERROR(SUM('1:Direct_charges'!AC94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD94),0)","v":119},{"$f":"IFERROR(SUM('1:Direct_charges'!AE94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH94),0)","v":119},{"$f":"IFERROR(SUM('1:Direct_charges'!AI94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK94),0)","v":119},{"$f":"IFERROR(SUM('1:Direct_charges'!AL94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM94),0)","v":120.10500195990105},{"$f":"IFERROR(SUM('1:Direct_charges'!AN94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ94),0)","v":120.10500195990105},{"$f":"IFERROR(SUM('1:Direct_charges'!AR94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS94),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT94),0)","v":120.10500195990105},{"$f":"IFERROR(SUM('1:Direct_charges'!AU94),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F80,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I80:AU80,\"<>0\")-COUNTBLANK(I80:AU80))<>0,1,0)),0)","v":1},null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I95),0)","v":28447},{"$f":"IFERROR(SUM('1:Direct_charges'!J95),0)","v":30007},{"$f":"IFERROR(SUM('1:Direct_charges'!K95),0)","v":26891},{"$f":"IFERROR(SUM('1:Direct_charges'!L95),0)","v":31220},{"$f":"IFERROR(SUM('1:Direct_charges'!M95),0)","v":21380},{"$f":"IFERROR(SUM('1:Direct_charges'!N95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P95),0)","v":-5054},{"$f":"IFERROR(SUM('1:Direct_charges'!Q95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R95),0)","v":16326},{"$f":"IFERROR(SUM('1:Direct_charges'!S95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T95),0)","v":16326},{"$f":"IFERROR(SUM('1:Direct_charges'!U95),0)","v":21841},{"$f":"IFERROR(SUM('1:Direct_charges'!V95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y95),0)","v":21841},{"$f":"IFERROR(SUM('1:Direct_charges'!Z95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB95),0)","v":21841},{"$f":"IFERROR(SUM('1:Direct_charges'!AC95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD95),0)","v":23120},{"$f":"IFERROR(SUM('1:Direct_charges'!AE95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH95),0)","v":23120},{"$f":"IFERROR(SUM('1:Direct_charges'!AI95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK95),0)","v":23120},{"$f":"IFERROR(SUM('1:Direct_charges'!AL95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM95),0)","v":23064.205729814588},{"$f":"IFERROR(SUM('1:Direct_charges'!AN95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ95),0)","v":23064.205729814588},{"$f":"IFERROR(SUM('1:Direct_charges'!AR95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS95),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT95),0)","v":23064.205729814588},{"$f":"IFERROR(SUM('1:Direct_charges'!AU95),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F81,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I81:AU81,\"<>0\")-COUNTBLANK(I81:AU81))<>0,1,0)),0)","v":0},null,null,null,null,"Housing",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT96),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU96),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F82,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I82:AU82,\"<>0\")-COUNTBLANK(I82:AU82))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT97),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU97),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F83,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I83:AU83,\"<>0\")-COUNTBLANK(I83:AU83))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT98),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU98),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F84,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I84:AU84,\"<>0\")-COUNTBLANK(I84:AU84))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT99),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU99),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F85,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I85:AU85,\"<>0\")-COUNTBLANK(I85:AU85))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT100),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU100),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F86,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I86:AU86,\"<>0\")-COUNTBLANK(I86:AU86))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT101),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU101),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F87,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I87:AU87,\"<>0\")-COUNTBLANK(I87:AU87))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT102),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU102),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F88,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I88:AU88,\"<>0\")-COUNTBLANK(I88:AU88))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT103),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU103),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F89,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I89:AU89,\"<>0\")-COUNTBLANK(I89:AU89))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Medicine",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT104),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU104),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F90,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I90:AU90,\"<>0\")-COUNTBLANK(I90:AU90))<>0,1,0)),0)","v":0},null,null,null,null,"Medsas inventory interface",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT105),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU105),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F91,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I91:AU91,\"<>0\")-COUNTBLANK(I91:AU91))<>0,1,0)),0)","v":0},null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT106),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU106),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F92,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I92:AU92,\"<>0\")-COUNTBLANK(I92:AU92))<>0,1,0)),0)","v":1},null,null,null,null,"Consumable supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I107),0)","v":2644},{"$f":"IFERROR(SUM('1:Direct_charges'!J107),0)","v":3604},{"$f":"IFERROR(SUM('1:Direct_charges'!K107),0)","v":4232},{"$f":"IFERROR(SUM('1:Direct_charges'!L107),0)","v":3799},{"$f":"IFERROR(SUM('1:Direct_charges'!M107),0)","v":3157},{"$f":"IFERROR(SUM('1:Direct_charges'!N107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P107),0)","v":836},{"$f":"IFERROR(SUM('1:Direct_charges'!Q107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R107),0)","v":3993},{"$f":"IFERROR(SUM('1:Direct_charges'!S107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T107),0)","v":3993},{"$f":"IFERROR(SUM('1:Direct_charges'!U107),0)","v":3269},{"$f":"IFERROR(SUM('1:Direct_charges'!V107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y107),0)","v":3269},{"$f":"IFERROR(SUM('1:Direct_charges'!Z107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB107),0)","v":3269},{"$f":"IFERROR(SUM('1:Direct_charges'!AC107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD107),0)","v":3456},{"$f":"IFERROR(SUM('1:Direct_charges'!AE107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH107),0)","v":3456},{"$f":"IFERROR(SUM('1:Direct_charges'!AI107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK107),0)","v":3456},{"$f":"IFERROR(SUM('1:Direct_charges'!AL107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM107),0)","v":3453.1654010789448},{"$f":"IFERROR(SUM('1:Direct_charges'!AN107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ107),0)","v":3453.1654010789448},{"$f":"IFERROR(SUM('1:Direct_charges'!AR107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS107),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT107),0)","v":3453.1654010789448},{"$f":"IFERROR(SUM('1:Direct_charges'!AU107),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F93,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I93:AU93,\"<>0\")-COUNTBLANK(I93:AU93))<>0,1,0)),0)","v":1},null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I108),0)","v":9549},{"$f":"IFERROR(SUM('1:Direct_charges'!J108),0)","v":10134},{"$f":"IFERROR(SUM('1:Direct_charges'!K108),0)","v":12573},{"$f":"IFERROR(SUM('1:Direct_charges'!L108),0)","v":10337},{"$f":"IFERROR(SUM('1:Direct_charges'!M108),0)","v":11964},{"$f":"IFERROR(SUM('1:Direct_charges'!N108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P108),0)","v":-2860},{"$f":"IFERROR(SUM('1:Direct_charges'!Q108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R108),0)","v":9104},{"$f":"IFERROR(SUM('1:Direct_charges'!S108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T108),0)","v":9104},{"$f":"IFERROR(SUM('1:Direct_charges'!U108),0)","v":12468},{"$f":"IFERROR(SUM('1:Direct_charges'!V108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y108),0)","v":12468},{"$f":"IFERROR(SUM('1:Direct_charges'!Z108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB108),0)","v":12468},{"$f":"IFERROR(SUM('1:Direct_charges'!AC108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD108),0)","v":13166},{"$f":"IFERROR(SUM('1:Direct_charges'!AE108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH108),0)","v":13166},{"$f":"IFERROR(SUM('1:Direct_charges'!AI108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK108),0)","v":13166},{"$f":"IFERROR(SUM('1:Direct_charges'!AL108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM108),0)","v":13209.524385600416},{"$f":"IFERROR(SUM('1:Direct_charges'!AN108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ108),0)","v":13209.524385600416},{"$f":"IFERROR(SUM('1:Direct_charges'!AR108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS108),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT108),0)","v":13209.524385600416},{"$f":"IFERROR(SUM('1:Direct_charges'!AU108),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F94,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I94:AU94,\"<>0\")-COUNTBLANK(I94:AU94))<>0,1,0)),0)","v":1},null,null,null,null,"Operating leases",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I109),0)","v":204772},{"$f":"IFERROR(SUM('1:Direct_charges'!J109),0)","v":211229},{"$f":"IFERROR(SUM('1:Direct_charges'!K109),0)","v":146294},{"$f":"IFERROR(SUM('1:Direct_charges'!L109),0)","v":177436},{"$f":"IFERROR(SUM('1:Direct_charges'!M109),0)","v":130101},{"$f":"IFERROR(SUM('1:Direct_charges'!N109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P109),0)","v":-423},{"$f":"IFERROR(SUM('1:Direct_charges'!Q109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R109),0)","v":129678},{"$f":"IFERROR(SUM('1:Direct_charges'!S109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T109),0)","v":129678},{"$f":"IFERROR(SUM('1:Direct_charges'!U109),0)","v":141751},{"$f":"IFERROR(SUM('1:Direct_charges'!V109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y109),0)","v":141751},{"$f":"IFERROR(SUM('1:Direct_charges'!Z109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB109),0)","v":141751},{"$f":"IFERROR(SUM('1:Direct_charges'!AC109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD109),0)","v":149270},{"$f":"IFERROR(SUM('1:Direct_charges'!AE109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH109),0)","v":149270},{"$f":"IFERROR(SUM('1:Direct_charges'!AI109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK109),0)","v":149270},{"$f":"IFERROR(SUM('1:Direct_charges'!AL109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM109),0)","v":149706.09187824494},{"$f":"IFERROR(SUM('1:Direct_charges'!AN109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ109),0)","v":149706.09187824494},{"$f":"IFERROR(SUM('1:Direct_charges'!AR109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS109),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT109),0)","v":149706.09187824494},{"$f":"IFERROR(SUM('1:Direct_charges'!AU109),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F95,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I95:AU95,\"<>0\")-COUNTBLANK(I95:AU95))<>0,1,0)),0)","v":1},null,null,null,null,"Rental and hiring",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I110),0)","v":23},{"$f":"IFERROR(SUM('1:Direct_charges'!J110),0)","v":875},{"$f":"IFERROR(SUM('1:Direct_charges'!K110),0)","v":503},{"$f":"IFERROR(SUM('1:Direct_charges'!L110),0)","v":500},{"$f":"IFERROR(SUM('1:Direct_charges'!M110),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!N110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P110),0)","v":129},{"$f":"IFERROR(SUM('1:Direct_charges'!Q110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R110),0)","v":157},{"$f":"IFERROR(SUM('1:Direct_charges'!S110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T110),0)","v":157},{"$f":"IFERROR(SUM('1:Direct_charges'!U110),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!V110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y110),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!Z110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB110),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!AC110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD110),0)","v":30},{"$f":"IFERROR(SUM('1:Direct_charges'!AE110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH110),0)","v":30},{"$f":"IFERROR(SUM('1:Direct_charges'!AI110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK110),0)","v":30},{"$f":"IFERROR(SUM('1:Direct_charges'!AL110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM110),0)","v":29.388976594800269},{"$f":"IFERROR(SUM('1:Direct_charges'!AN110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ110),0)","v":29.388976594800269},{"$f":"IFERROR(SUM('1:Direct_charges'!AR110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS110),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT110),0)","v":29.388976594800269},{"$f":"IFERROR(SUM('1:Direct_charges'!AU110),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F96,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I96:AU96,\"<>0\")-COUNTBLANK(I96:AU96))<>0,1,0)),0)","v":1},null,null,null,null,"Property payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I111),0)","v":66409},{"$f":"IFERROR(SUM('1:Direct_charges'!J111),0)","v":69443},{"$f":"IFERROR(SUM('1:Direct_charges'!K111),0)","v":49103},{"$f":"IFERROR(SUM('1:Direct_charges'!L111),0)","v":62310},{"$f":"IFERROR(SUM('1:Direct_charges'!M111),0)","v":40805},{"$f":"IFERROR(SUM('1:Direct_charges'!N111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P111),0)","v":1690},{"$f":"IFERROR(SUM('1:Direct_charges'!Q111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R111),0)","v":42495},{"$f":"IFERROR(SUM('1:Direct_charges'!S111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T111),0)","v":42495},{"$f":"IFERROR(SUM('1:Direct_charges'!U111),0)","v":43091},{"$f":"IFERROR(SUM('1:Direct_charges'!V111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y111),0)","v":43091},{"$f":"IFERROR(SUM('1:Direct_charges'!Z111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB111),0)","v":43091},{"$f":"IFERROR(SUM('1:Direct_charges'!AC111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD111),0)","v":45504},{"$f":"IFERROR(SUM('1:Direct_charges'!AE111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH111),0)","v":45504},{"$f":"IFERROR(SUM('1:Direct_charges'!AI111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK111),0)","v":45504},{"$f":"IFERROR(SUM('1:Direct_charges'!AL111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM111),0)","v":45791.729182221461},{"$f":"IFERROR(SUM('1:Direct_charges'!AN111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ111),0)","v":45791.729182221461},{"$f":"IFERROR(SUM('1:Direct_charges'!AR111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS111),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT111),0)","v":45791.729182221461},{"$f":"IFERROR(SUM('1:Direct_charges'!AU111),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F97,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I97:AU97,\"<>0\")-COUNTBLANK(I97:AU97))<>0,1,0)),0)","v":0},null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT112),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU112),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F98,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I98:AU98,\"<>0\")-COUNTBLANK(I98:AU98))<>0,1,0)),0)","v":1},null,null,null,null,"Travel and subsistence",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I113),0)","v":78949},{"$f":"IFERROR(SUM('1:Direct_charges'!J113),0)","v":131783},{"$f":"IFERROR(SUM('1:Direct_charges'!K113),0)","v":194541},{"$f":"IFERROR(SUM('1:Direct_charges'!L113),0)","v":194962},{"$f":"IFERROR(SUM('1:Direct_charges'!M113),0)","v":75238},{"$f":"IFERROR(SUM('1:Direct_charges'!N113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P113),0)","v":7653},{"$f":"IFERROR(SUM('1:Direct_charges'!Q113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R113),0)","v":82891},{"$f":"IFERROR(SUM('1:Direct_charges'!S113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T113),0)","v":82891},{"$f":"IFERROR(SUM('1:Direct_charges'!U113),0)","v":70647},{"$f":"IFERROR(SUM('1:Direct_charges'!V113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y113),0)","v":70647},{"$f":"IFERROR(SUM('1:Direct_charges'!Z113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB113),0)","v":70647},{"$f":"IFERROR(SUM('1:Direct_charges'!AC113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD113),0)","v":74410},{"$f":"IFERROR(SUM('1:Direct_charges'!AE113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH113),0)","v":74410},{"$f":"IFERROR(SUM('1:Direct_charges'!AI113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK113),0)","v":74410},{"$f":"IFERROR(SUM('1:Direct_charges'!AL113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM113),0)","v":74886.654073829661},{"$f":"IFERROR(SUM('1:Direct_charges'!AN113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ113),0)","v":74886.654073829661},{"$f":"IFERROR(SUM('1:Direct_charges'!AR113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS113),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT113),0)","v":74886.654073829661},{"$f":"IFERROR(SUM('1:Direct_charges'!AU113),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F99,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I99:AU99,\"<>0\")-COUNTBLANK(I99:AU99))<>0,1,0)),0)","v":1},null,null,null,null,"Training and development",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I114),0)","v":7434},{"$f":"IFERROR(SUM('1:Direct_charges'!J114),0)","v":2795},{"$f":"IFERROR(SUM('1:Direct_charges'!K114),0)","v":11277},{"$f":"IFERROR(SUM('1:Direct_charges'!L114),0)","v":10026},{"$f":"IFERROR(SUM('1:Direct_charges'!M114),0)","v":13277},{"$f":"IFERROR(SUM('1:Direct_charges'!N114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P114),0)","v":-919},{"$f":"IFERROR(SUM('1:Direct_charges'!Q114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R114),0)","v":12358},{"$f":"IFERROR(SUM('1:Direct_charges'!S114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T114),0)","v":12358},{"$f":"IFERROR(SUM('1:Direct_charges'!U114),0)","v":13977},{"$f":"IFERROR(SUM('1:Direct_charges'!V114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y114),0)","v":13977},{"$f":"IFERROR(SUM('1:Direct_charges'!Z114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB114),0)","v":13977},{"$f":"IFERROR(SUM('1:Direct_charges'!AC114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD114),0)","v":14755},{"$f":"IFERROR(SUM('1:Direct_charges'!AE114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH114),0)","v":14755},{"$f":"IFERROR(SUM('1:Direct_charges'!AI114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK114),0)","v":14755},{"$f":"IFERROR(SUM('1:Direct_charges'!AL114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM114),0)","v":14968.701824380649},{"$f":"IFERROR(SUM('1:Direct_charges'!AN114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ114),0)","v":14968.701824380649},{"$f":"IFERROR(SUM('1:Direct_charges'!AR114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS114),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT114),0)","v":14968.701824380649},{"$f":"IFERROR(SUM('1:Direct_charges'!AU114),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F100,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I100:AU100,\"<>0\")-COUNTBLANK(I100:AU100))<>0,1,0)),0)","v":1},null,null,null,null,"Operating payments",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I115),0)","v":18217},{"$f":"IFERROR(SUM('1:Direct_charges'!J115),0)","v":16693},{"$f":"IFERROR(SUM('1:Direct_charges'!K115),0)","v":25551},{"$f":"IFERROR(SUM('1:Direct_charges'!L115),0)","v":28044},{"$f":"IFERROR(SUM('1:Direct_charges'!M115),0)","v":15189},{"$f":"IFERROR(SUM('1:Direct_charges'!N115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P115),0)","v":1899},{"$f":"IFERROR(SUM('1:Direct_charges'!Q115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R115),0)","v":17088},{"$f":"IFERROR(SUM('1:Direct_charges'!S115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T115),0)","v":17088},{"$f":"IFERROR(SUM('1:Direct_charges'!U115),0)","v":15044},{"$f":"IFERROR(SUM('1:Direct_charges'!V115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y115),0)","v":15044},{"$f":"IFERROR(SUM('1:Direct_charges'!Z115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB115),0)","v":15044},{"$f":"IFERROR(SUM('1:Direct_charges'!AC115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD115),0)","v":15878},{"$f":"IFERROR(SUM('1:Direct_charges'!AE115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH115),0)","v":15878},{"$f":"IFERROR(SUM('1:Direct_charges'!AI115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK115),0)","v":15878},{"$f":"IFERROR(SUM('1:Direct_charges'!AL115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM115),0)","v":15623.259710214554},{"$f":"IFERROR(SUM('1:Direct_charges'!AN115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ115),0)","v":15623.259710214554},{"$f":"IFERROR(SUM('1:Direct_charges'!AR115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS115),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT115),0)","v":15623.259710214554},{"$f":"IFERROR(SUM('1:Direct_charges'!AU115),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F101,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I101:AU101,\"<>0\")-COUNTBLANK(I101:AU101))<>0,1,0)),0)","v":1},null,null,null,null,"Venues and facilities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I116),0)","v":6081},{"$f":"IFERROR(SUM('1:Direct_charges'!J116),0)","v":8330},{"$f":"IFERROR(SUM('1:Direct_charges'!K116),0)","v":9875},{"$f":"IFERROR(SUM('1:Direct_charges'!L116),0)","v":9036},{"$f":"IFERROR(SUM('1:Direct_charges'!M116),0)","v":3781},{"$f":"IFERROR(SUM('1:Direct_charges'!N116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P116),0)","v":-2492},{"$f":"IFERROR(SUM('1:Direct_charges'!Q116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R116),0)","v":1289},{"$f":"IFERROR(SUM('1:Direct_charges'!S116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T116),0)","v":1289},{"$f":"IFERROR(SUM('1:Direct_charges'!U116),0)","v":3608},{"$f":"IFERROR(SUM('1:Direct_charges'!V116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y116),0)","v":3608},{"$f":"IFERROR(SUM('1:Direct_charges'!Z116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB116),0)","v":3608},{"$f":"IFERROR(SUM('1:Direct_charges'!AC116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD116),0)","v":3966},{"$f":"IFERROR(SUM('1:Direct_charges'!AE116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH116),0)","v":3966},{"$f":"IFERROR(SUM('1:Direct_charges'!AI116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK116),0)","v":3966},{"$f":"IFERROR(SUM('1:Direct_charges'!AL116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM116),0)","v":4032.6631749573498},{"$f":"IFERROR(SUM('1:Direct_charges'!AN116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ116),0)","v":4032.6631749573498},{"$f":"IFERROR(SUM('1:Direct_charges'!AR116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS116),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT116),0)","v":4032.6631749573498},{"$f":"IFERROR(SUM('1:Direct_charges'!AU116),0)","v":0}]
[1,null,null,null,null,"Interest and rent on land",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I117),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!J117),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!K117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT117),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU117),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F103,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I103:AU103,\"<>0\")-COUNTBLANK(I103:AU103))<>0,1,0)),0)","v":1},null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I118),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!J118),0)","v":28},{"$f":"IFERROR(SUM('1:Direct_charges'!K118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT118),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU118),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F104,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I104:AU104,\"<>0\")-COUNTBLANK(I104:AU104))<>0,1,0)),0)","v":0},null,null,null,null,"Rent on land",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT119),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU119),0)","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I120),0)","v":14506},{"$f":"IFERROR(SUM('1:Direct_charges'!J120),0)","v":14995},{"$f":"IFERROR(SUM('1:Direct_charges'!K120),0)","v":16673},{"$f":"IFERROR(SUM('1:Direct_charges'!L120),0)","v":16479},{"$f":"IFERROR(SUM('1:Direct_charges'!M120),0)","v":13205},{"$f":"IFERROR(SUM('1:Direct_charges'!N120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P120),0)","v":300},{"$f":"IFERROR(SUM('1:Direct_charges'!Q120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R120),0)","v":13505},{"$f":"IFERROR(SUM('1:Direct_charges'!S120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T120),0)","v":13505},{"$f":"IFERROR(SUM('1:Direct_charges'!U120),0)","v":11598},{"$f":"IFERROR(SUM('1:Direct_charges'!V120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y120),0)","v":11598},{"$f":"IFERROR(SUM('1:Direct_charges'!Z120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB120),0)","v":11598},{"$f":"IFERROR(SUM('1:Direct_charges'!AC120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD120),0)","v":11825},{"$f":"IFERROR(SUM('1:Direct_charges'!AE120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH120),0)","v":11825},{"$f":"IFERROR(SUM('1:Direct_charges'!AI120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK120),0)","v":11825},{"$f":"IFERROR(SUM('1:Direct_charges'!AL120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM120),0)","v":12487.92},{"$f":"IFERROR(SUM('1:Direct_charges'!AN120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ120),0)","v":12487.92},{"$f":"IFERROR(SUM('1:Direct_charges'!AR120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS120),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT120),0)","v":12487.92},{"$f":"IFERROR(SUM('1:Direct_charges'!AU120),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F106,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I106:AU106,\"<>0\")-COUNTBLANK(I106:AU106))<>0,1,0))","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT121),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU121),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F107,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I107:AU107,\"<>0\")-COUNTBLANK(I107:AU107))<>0,1,0)),0)","v":0},null,null,null,null,"Provinces",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT122),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU122),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F108,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I108:AU108,\"<>0\")-COUNTBLANK(I108:AU108))<>0,1,0)),0)","v":0},null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT123),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU123),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F109,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I109:AU109,\"<>0\")-COUNTBLANK(I109:AU109))<>0,1,0)),0)","v":0},null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT124),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU124),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F110,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I110:AU110,\"<>0\")-COUNTBLANK(I110:AU110))<>0,1,0)),0)","v":0},null,null,null,null,"Municipalities",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT125),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU125),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F111,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I111:AU111,\"<>0\")-COUNTBLANK(I111:AU111))<>0,1,0)),0)","v":0},null,null,null,null,"Municipal bank accounts",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT126),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU126),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F112,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I112:AU112,\"<>0\")-COUNTBLANK(I112:AU112))<>0,1,0)),0)","v":0},null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT127),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU127),0)","v":0}]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I128),0)","v":12},{"$f":"IFERROR(SUM('1:Direct_charges'!J128),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!K128),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!L128),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!M128),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!N128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R128),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!S128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T128),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!U128),0)","v":16},{"$f":"IFERROR(SUM('1:Direct_charges'!V128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y128),0)","v":16},{"$f":"IFERROR(SUM('1:Direct_charges'!Z128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB128),0)","v":16},{"$f":"IFERROR(SUM('1:Direct_charges'!AC128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD128),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!AE128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH128),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!AI128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK128),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!AL128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM128),0)","v":17.896000000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ128),0)","v":17.896000000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS128),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT128),0)","v":17.896000000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU128),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F114,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I114:AU114,\"<>0\")-COUNTBLANK(I114:AU114))<>0,1,0)),0)","v":0},null,null,null,null,"Social security funds",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT129),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU129),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F115,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I115:AU115,\"<>0\")-COUNTBLANK(I115:AU115))<>0,1,0)),0)","v":1},null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I130),0)","v":12},{"$f":"IFERROR(SUM('1:Direct_charges'!J130),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!K130),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!L130),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!M130),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!N130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R130),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!S130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T130),0)","v":15},{"$f":"IFERROR(SUM('1:Direct_charges'!U130),0)","v":16},{"$f":"IFERROR(SUM('1:Direct_charges'!V130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y130),0)","v":16},{"$f":"IFERROR(SUM('1:Direct_charges'!Z130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB130),0)","v":16},{"$f":"IFERROR(SUM('1:Direct_charges'!AC130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD130),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!AE130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH130),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!AI130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK130),0)","v":17},{"$f":"IFERROR(SUM('1:Direct_charges'!AL130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM130),0)","v":17.896000000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ130),0)","v":17.896000000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS130),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT130),0)","v":17.896000000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU130),0)","v":0}]
[1,null,null,null,null,"Higher education institutions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!J131),0)","v":7600},{"$f":"IFERROR(SUM('1:Direct_charges'!K131),0)","v":8191},{"$f":"IFERROR(SUM('1:Direct_charges'!L131),0)","v":8191},{"$f":"IFERROR(SUM('1:Direct_charges'!M131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!N131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!S131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!U131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!V131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!Z131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!AC131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!AE131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!AI131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK131),0)","v":7500},{"$f":"IFERROR(SUM('1:Direct_charges'!AL131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM131),0)","v":7920},{"$f":"IFERROR(SUM('1:Direct_charges'!AN131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ131),0)","v":7920},{"$f":"IFERROR(SUM('1:Direct_charges'!AR131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS131),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT131),0)","v":7920},{"$f":"IFERROR(SUM('1:Direct_charges'!AU131),0)","v":0}]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT132),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU132),0)","v":0}]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I133),0)","v":2150},{"$f":"IFERROR(SUM('1:Direct_charges'!J133),0)","v":77},{"$f":"IFERROR(SUM('1:Direct_charges'!K133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT133),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU133),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I119:AU119,\"<>0\")-COUNTBLANK(I119:AU119))<>0,1,0)),0)","v":0},null,null,null,null,"Public corporations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT134),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU134),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F120,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I120:AU120,\"<>0\")-COUNTBLANK(I120:AU120))<>0,1,0)),0)","v":0},null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT135),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU135),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F121,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I121:AU121,\"<>0\")-COUNTBLANK(I121:AU121))<>0,1,0)),0)","v":0},null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT136),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU136),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F122,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I122:AU122,\"<>0\")-COUNTBLANK(I122:AU122))<>0,1,0)),0)","v":1},null,null,null,null,"Private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I137),0)","v":2150},{"$f":"IFERROR(SUM('1:Direct_charges'!J137),0)","v":77},{"$f":"IFERROR(SUM('1:Direct_charges'!K137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT137),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU137),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F123,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I123:AU123,\"<>0\")-COUNTBLANK(I123:AU123))<>0,1,0)),0)","v":0},null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT138),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU138),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F124,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I124:AU124,\"<>0\")-COUNTBLANK(I124:AU124))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I139),0)","v":2150},{"$f":"IFERROR(SUM('1:Direct_charges'!J139),0)","v":77},{"$f":"IFERROR(SUM('1:Direct_charges'!K139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT139),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU139),0)","v":0}]
[1,null,null,null,null,"Non-profit institutions",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I140),0)","v":310},{"$f":"IFERROR(SUM('1:Direct_charges'!J140),0)","v":438},{"$f":"IFERROR(SUM('1:Direct_charges'!K140),0)","v":323},{"$f":"IFERROR(SUM('1:Direct_charges'!L140),0)","v":323},{"$f":"IFERROR(SUM('1:Direct_charges'!M140),0)","v":330},{"$f":"IFERROR(SUM('1:Direct_charges'!N140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R140),0)","v":330},{"$f":"IFERROR(SUM('1:Direct_charges'!S140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T140),0)","v":330},{"$f":"IFERROR(SUM('1:Direct_charges'!U140),0)","v":337},{"$f":"IFERROR(SUM('1:Direct_charges'!V140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y140),0)","v":337},{"$f":"IFERROR(SUM('1:Direct_charges'!Z140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB140),0)","v":337},{"$f":"IFERROR(SUM('1:Direct_charges'!AC140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD140),0)","v":356},{"$f":"IFERROR(SUM('1:Direct_charges'!AE140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH140),0)","v":356},{"$f":"IFERROR(SUM('1:Direct_charges'!AI140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK140),0)","v":356},{"$f":"IFERROR(SUM('1:Direct_charges'!AL140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM140),0)","v":376.12},{"$f":"IFERROR(SUM('1:Direct_charges'!AN140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ140),0)","v":376.12},{"$f":"IFERROR(SUM('1:Direct_charges'!AR140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS140),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT140),0)","v":376.12},{"$f":"IFERROR(SUM('1:Direct_charges'!AU140),0)","v":0}]
[1,null,null,null,null,"Households",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I141),0)","v":4534},{"$f":"IFERROR(SUM('1:Direct_charges'!J141),0)","v":6865},{"$f":"IFERROR(SUM('1:Direct_charges'!K141),0)","v":8144},{"$f":"IFERROR(SUM('1:Direct_charges'!L141),0)","v":7950},{"$f":"IFERROR(SUM('1:Direct_charges'!M141),0)","v":5360},{"$f":"IFERROR(SUM('1:Direct_charges'!N141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P141),0)","v":300},{"$f":"IFERROR(SUM('1:Direct_charges'!Q141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R141),0)","v":5660},{"$f":"IFERROR(SUM('1:Direct_charges'!S141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T141),0)","v":5660},{"$f":"IFERROR(SUM('1:Direct_charges'!U141),0)","v":3745},{"$f":"IFERROR(SUM('1:Direct_charges'!V141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y141),0)","v":3745},{"$f":"IFERROR(SUM('1:Direct_charges'!Z141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB141),0)","v":3745},{"$f":"IFERROR(SUM('1:Direct_charges'!AC141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD141),0)","v":3952},{"$f":"IFERROR(SUM('1:Direct_charges'!AE141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH141),0)","v":3952},{"$f":"IFERROR(SUM('1:Direct_charges'!AI141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK141),0)","v":3952},{"$f":"IFERROR(SUM('1:Direct_charges'!AL141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM141),0)","v":4173.9040000000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AN141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ141),0)","v":4173.9040000000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AR141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS141),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT141),0)","v":4173.9040000000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AU141),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F127,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I127:AU127,\"<>0\")-COUNTBLANK(I127:AU127))<>0,1,0)),0)","v":1},null,null,null,null,"Social benefits",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I142),0)","v":1848},{"$f":"IFERROR(SUM('1:Direct_charges'!J142),0)","v":4416},{"$f":"IFERROR(SUM('1:Direct_charges'!K142),0)","v":5367},{"$f":"IFERROR(SUM('1:Direct_charges'!L142),0)","v":5153},{"$f":"IFERROR(SUM('1:Direct_charges'!M142),0)","v":2420},{"$f":"IFERROR(SUM('1:Direct_charges'!N142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P142),0)","v":300},{"$f":"IFERROR(SUM('1:Direct_charges'!Q142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R142),0)","v":2720},{"$f":"IFERROR(SUM('1:Direct_charges'!S142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T142),0)","v":2720},{"$f":"IFERROR(SUM('1:Direct_charges'!U142),0)","v":635},{"$f":"IFERROR(SUM('1:Direct_charges'!V142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y142),0)","v":635},{"$f":"IFERROR(SUM('1:Direct_charges'!Z142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB142),0)","v":635},{"$f":"IFERROR(SUM('1:Direct_charges'!AC142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD142),0)","v":668},{"$f":"IFERROR(SUM('1:Direct_charges'!AE142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH142),0)","v":668},{"$f":"IFERROR(SUM('1:Direct_charges'!AI142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK142),0)","v":668},{"$f":"IFERROR(SUM('1:Direct_charges'!AL142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM142),0)","v":706},{"$f":"IFERROR(SUM('1:Direct_charges'!AN142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ142),0)","v":706},{"$f":"IFERROR(SUM('1:Direct_charges'!AR142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS142),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT142),0)","v":706},{"$f":"IFERROR(SUM('1:Direct_charges'!AU142),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F128,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I128:AU128,\"<>0\")-COUNTBLANK(I128:AU128))<>0,1,0)),0)","v":1},null,null,null,null,"Other transfers to households",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I143),0)","v":2686},{"$f":"IFERROR(SUM('1:Direct_charges'!J143),0)","v":2449},{"$f":"IFERROR(SUM('1:Direct_charges'!K143),0)","v":2777},{"$f":"IFERROR(SUM('1:Direct_charges'!L143),0)","v":2797},{"$f":"IFERROR(SUM('1:Direct_charges'!M143),0)","v":2940},{"$f":"IFERROR(SUM('1:Direct_charges'!N143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R143),0)","v":2940},{"$f":"IFERROR(SUM('1:Direct_charges'!S143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T143),0)","v":2940},{"$f":"IFERROR(SUM('1:Direct_charges'!U143),0)","v":3110},{"$f":"IFERROR(SUM('1:Direct_charges'!V143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y143),0)","v":3110},{"$f":"IFERROR(SUM('1:Direct_charges'!Z143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB143),0)","v":3110},{"$f":"IFERROR(SUM('1:Direct_charges'!AC143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD143),0)","v":3284},{"$f":"IFERROR(SUM('1:Direct_charges'!AE143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH143),0)","v":3284},{"$f":"IFERROR(SUM('1:Direct_charges'!AI143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK143),0)","v":3284},{"$f":"IFERROR(SUM('1:Direct_charges'!AL143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM143),0)","v":3467.904},{"$f":"IFERROR(SUM('1:Direct_charges'!AN143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ143),0)","v":3467.904},{"$f":"IFERROR(SUM('1:Direct_charges'!AR143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS143),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT143),0)","v":3467.904},{"$f":"IFERROR(SUM('1:Direct_charges'!AU143),0)","v":0}]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I144),0)","v":366537},{"$f":"IFERROR(SUM('1:Direct_charges'!J144),0)","v":313379},{"$f":"IFERROR(SUM('1:Direct_charges'!K144),0)","v":285731},{"$f":"IFERROR(SUM('1:Direct_charges'!L144),0)","v":244069},{"$f":"IFERROR(SUM('1:Direct_charges'!M144),0)","v":274832},{"$f":"IFERROR(SUM('1:Direct_charges'!N144),0)","v":31249},{"$f":"IFERROR(SUM('1:Direct_charges'!O144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R144),0)","v":306081},{"$f":"IFERROR(SUM('1:Direct_charges'!S144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T144),0)","v":306081},{"$f":"IFERROR(SUM('1:Direct_charges'!U144),0)","v":289851},{"$f":"IFERROR(SUM('1:Direct_charges'!V144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y144),0)","v":289851},{"$f":"IFERROR(SUM('1:Direct_charges'!Z144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB144),0)","v":289851},{"$f":"IFERROR(SUM('1:Direct_charges'!AC144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD144),0)","v":304839},{"$f":"IFERROR(SUM('1:Direct_charges'!AE144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH144),0)","v":304839},{"$f":"IFERROR(SUM('1:Direct_charges'!AI144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK144),0)","v":304839},{"$f":"IFERROR(SUM('1:Direct_charges'!AL144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM144),0)","v":309509.37600000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AN144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ144),0)","v":309509.37600000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AR144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS144),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT144),0)","v":309509.37600000005},{"$f":"IFERROR(SUM('1:Direct_charges'!AU144),0)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F130,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I130:AU130,\"<>0\")-COUNTBLANK(I130:AU130))<>0,1,0))","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I145),0)","v":636060},{"$f":"IFERROR(SUM('1:Direct_charges'!J145),0)","v":510530},{"$f":"IFERROR(SUM('1:Direct_charges'!K145),0)","v":460720},{"$f":"IFERROR(SUM('1:Direct_charges'!L145),0)","v":351040},{"$f":"IFERROR(SUM('1:Direct_charges'!M145),0)","v":459188},{"$f":"IFERROR(SUM('1:Direct_charges'!N145),0)","v":62498},{"$f":"IFERROR(SUM('1:Direct_charges'!O145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R145),0)","v":521686},{"$f":"IFERROR(SUM('1:Direct_charges'!S145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T145),0)","v":260843},{"$f":"IFERROR(SUM('1:Direct_charges'!U145),0)","v":484442},{"$f":"IFERROR(SUM('1:Direct_charges'!V145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y145),0)","v":484442},{"$f":"IFERROR(SUM('1:Direct_charges'!Z145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB145),0)","v":242221},{"$f":"IFERROR(SUM('1:Direct_charges'!AC145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD145),0)","v":511570},{"$f":"IFERROR(SUM('1:Direct_charges'!AE145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH145),0)","v":511570},{"$f":"IFERROR(SUM('1:Direct_charges'!AI145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK145),0)","v":255785},{"$f":"IFERROR(SUM('1:Direct_charges'!AL145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM145),0)","v":511570.75200000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AN145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ145),0)","v":511570.75200000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AR145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS145),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT145),0)","v":255785.37600000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU145),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F131,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I131:AU131,\"<>0\")-COUNTBLANK(I131:AU131))<>0,1,0)),0)","v":1},null,null,null,null,"Buildings",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I146),0)","v":318030},{"$f":"IFERROR(SUM('1:Direct_charges'!J146),0)","v":255265},{"$f":"IFERROR(SUM('1:Direct_charges'!K146),0)","v":230360},{"$f":"IFERROR(SUM('1:Direct_charges'!L146),0)","v":175520},{"$f":"IFERROR(SUM('1:Direct_charges'!M146),0)","v":229594},{"$f":"IFERROR(SUM('1:Direct_charges'!N146),0)","v":31249},{"$f":"IFERROR(SUM('1:Direct_charges'!O146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R146),0)","v":260843},{"$f":"IFERROR(SUM('1:Direct_charges'!S146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T146),0)","v":260843},{"$f":"IFERROR(SUM('1:Direct_charges'!U146),0)","v":242221},{"$f":"IFERROR(SUM('1:Direct_charges'!V146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y146),0)","v":242221},{"$f":"IFERROR(SUM('1:Direct_charges'!Z146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB146),0)","v":242221},{"$f":"IFERROR(SUM('1:Direct_charges'!AC146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD146),0)","v":255785},{"$f":"IFERROR(SUM('1:Direct_charges'!AE146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH146),0)","v":255785},{"$f":"IFERROR(SUM('1:Direct_charges'!AI146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK146),0)","v":255785},{"$f":"IFERROR(SUM('1:Direct_charges'!AL146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM146),0)","v":255785.37600000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AN146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ146),0)","v":255785.37600000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AR146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS146),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT146),0)","v":255785.37600000002},{"$f":"IFERROR(SUM('1:Direct_charges'!AU146),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F132,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I132:AU132,\"<>0\")-COUNTBLANK(I132:AU132))<>0,1,0)),0)","v":0},null,null,null,null,"Other fixed structures",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT147),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU147),0)","v":0}]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I148),0)","v":47365},{"$f":"IFERROR(SUM('1:Direct_charges'!J148),0)","v":54633},{"$f":"IFERROR(SUM('1:Direct_charges'!K148),0)","v":52344},{"$f":"IFERROR(SUM('1:Direct_charges'!L148),0)","v":65520},{"$f":"IFERROR(SUM('1:Direct_charges'!M148),0)","v":44589},{"$f":"IFERROR(SUM('1:Direct_charges'!N148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R148),0)","v":44589},{"$f":"IFERROR(SUM('1:Direct_charges'!S148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T148),0)","v":44589},{"$f":"IFERROR(SUM('1:Direct_charges'!U148),0)","v":46944},{"$f":"IFERROR(SUM('1:Direct_charges'!V148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y148),0)","v":46944},{"$f":"IFERROR(SUM('1:Direct_charges'!Z148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB148),0)","v":46944},{"$f":"IFERROR(SUM('1:Direct_charges'!AC148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD148),0)","v":48330},{"$f":"IFERROR(SUM('1:Direct_charges'!AE148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH148),0)","v":48330},{"$f":"IFERROR(SUM('1:Direct_charges'!AI148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK148),0)","v":48330},{"$f":"IFERROR(SUM('1:Direct_charges'!AL148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM148),0)","v":50564.448000000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AN148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ148),0)","v":50564.448000000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AR148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS148),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT148),0)","v":50564.448000000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AU148),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F134,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I134:AU134,\"<>0\")-COUNTBLANK(I134:AU134))<>0,1,0)),0)","v":1},null,null,null,null,"Transport equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I149),0)","v":17699},{"$f":"IFERROR(SUM('1:Direct_charges'!J149),0)","v":11367},{"$f":"IFERROR(SUM('1:Direct_charges'!K149),0)","v":9914},{"$f":"IFERROR(SUM('1:Direct_charges'!L149),0)","v":8915},{"$f":"IFERROR(SUM('1:Direct_charges'!M149),0)","v":13006},{"$f":"IFERROR(SUM('1:Direct_charges'!N149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P149),0)","v":-1564},{"$f":"IFERROR(SUM('1:Direct_charges'!Q149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R149),0)","v":11442},{"$f":"IFERROR(SUM('1:Direct_charges'!S149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T149),0)","v":11442},{"$f":"IFERROR(SUM('1:Direct_charges'!U149),0)","v":13618},{"$f":"IFERROR(SUM('1:Direct_charges'!V149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y149),0)","v":13618},{"$f":"IFERROR(SUM('1:Direct_charges'!Z149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB149),0)","v":13618},{"$f":"IFERROR(SUM('1:Direct_charges'!AC149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD149),0)","v":13382},{"$f":"IFERROR(SUM('1:Direct_charges'!AE149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH149),0)","v":13382},{"$f":"IFERROR(SUM('1:Direct_charges'!AI149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK149),0)","v":13382},{"$f":"IFERROR(SUM('1:Direct_charges'!AL149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM149),0)","v":14543.232},{"$f":"IFERROR(SUM('1:Direct_charges'!AN149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ149),0)","v":14543.232},{"$f":"IFERROR(SUM('1:Direct_charges'!AR149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS149),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT149),0)","v":14543.232},{"$f":"IFERROR(SUM('1:Direct_charges'!AU149),0)","v":0}]
[{"$f":"IF(Settings!$A$1=\"ENE\",IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F135,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I135:AU135,\"<>0\")-COUNTBLANK(I135:AU135))<>0,1,0)),0)","v":1},null,null,null,null,"Other machinery and equipment",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I150),0)","v":29666},{"$f":"IFERROR(SUM('1:Direct_charges'!J150),0)","v":43266},{"$f":"IFERROR(SUM('1:Direct_charges'!K150),0)","v":42430},{"$f":"IFERROR(SUM('1:Direct_charges'!L150),0)","v":56605},{"$f":"IFERROR(SUM('1:Direct_charges'!M150),0)","v":31583},{"$f":"IFERROR(SUM('1:Direct_charges'!N150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P150),0)","v":1564},{"$f":"IFERROR(SUM('1:Direct_charges'!Q150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R150),0)","v":33147},{"$f":"IFERROR(SUM('1:Direct_charges'!S150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T150),0)","v":33147},{"$f":"IFERROR(SUM('1:Direct_charges'!U150),0)","v":33326},{"$f":"IFERROR(SUM('1:Direct_charges'!V150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y150),0)","v":33326},{"$f":"IFERROR(SUM('1:Direct_charges'!Z150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB150),0)","v":33326},{"$f":"IFERROR(SUM('1:Direct_charges'!AC150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD150),0)","v":34948},{"$f":"IFERROR(SUM('1:Direct_charges'!AE150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH150),0)","v":34948},{"$f":"IFERROR(SUM('1:Direct_charges'!AI150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK150),0)","v":34948},{"$f":"IFERROR(SUM('1:Direct_charges'!AL150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM150),0)","v":36021.216},{"$f":"IFERROR(SUM('1:Direct_charges'!AN150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ150),0)","v":36021.216},{"$f":"IFERROR(SUM('1:Direct_charges'!AR150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS150),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT150),0)","v":36021.216},{"$f":"IFERROR(SUM('1:Direct_charges'!AU150),0)","v":0}]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT151),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU151),0)","v":0}]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT152),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU152),0)","v":0}]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT153),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU153),0)","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT154),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU154),0)","v":0}]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I155),0)","v":1142},{"$f":"IFERROR(SUM('1:Direct_charges'!J155),0)","v":3481},{"$f":"IFERROR(SUM('1:Direct_charges'!K155),0)","v":3027},{"$f":"IFERROR(SUM('1:Direct_charges'!L155),0)","v":3029},{"$f":"IFERROR(SUM('1:Direct_charges'!M155),0)","v":649},{"$f":"IFERROR(SUM('1:Direct_charges'!N155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R155),0)","v":649},{"$f":"IFERROR(SUM('1:Direct_charges'!S155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T155),0)","v":649},{"$f":"IFERROR(SUM('1:Direct_charges'!U155),0)","v":686},{"$f":"IFERROR(SUM('1:Direct_charges'!V155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y155),0)","v":686},{"$f":"IFERROR(SUM('1:Direct_charges'!Z155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB155),0)","v":686},{"$f":"IFERROR(SUM('1:Direct_charges'!AC155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD155),0)","v":724},{"$f":"IFERROR(SUM('1:Direct_charges'!AE155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH155),0)","v":724},{"$f":"IFERROR(SUM('1:Direct_charges'!AI155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK155),0)","v":724},{"$f":"IFERROR(SUM('1:Direct_charges'!AL155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM155),0)","v":3159.5520000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AN155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ155),0)","v":3159.5520000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AR155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS155),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT155),0)","v":3159.5520000000001},{"$f":"IFERROR(SUM('1:Direct_charges'!AU155),0)","v":0}]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I156),0)","v":3333},{"$f":"IFERROR(SUM('1:Direct_charges'!J156),0)","v":1229},{"$f":"IFERROR(SUM('1:Direct_charges'!K156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT156),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU156),0)","v":0}]
[1]
[1,null,null,null,null,"Total economic classification",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I158),0)","v":2156435},{"$f":"IFERROR(SUM('1:Direct_charges'!J158),0)","v":2273540},{"$f":"IFERROR(SUM('1:Direct_charges'!K158),0)","v":2538108},{"$f":"IFERROR(SUM('1:Direct_charges'!L158),0)","v":2538108},{"$f":"IFERROR(SUM('1:Direct_charges'!M158),0)","v":2146313},{"$f":"IFERROR(SUM('1:Direct_charges'!N158),0)","v":31249},{"$f":"IFERROR(SUM('1:Direct_charges'!O158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P158),0)","v":-85},{"$f":"IFERROR(SUM('1:Direct_charges'!Q158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R158),0)","v":2177477},{"$f":"IFERROR(SUM('1:Direct_charges'!S158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T158),0)","v":2177477},{"$f":"IFERROR(SUM('1:Direct_charges'!U158),0)","v":2248769},{"$f":"IFERROR(SUM('1:Direct_charges'!V158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y158),0)","v":2248769},{"$f":"IFERROR(SUM('1:Direct_charges'!Z158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB158),0)","v":2248769},{"$f":"IFERROR(SUM('1:Direct_charges'!AC158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD158),0)","v":2309125},{"$f":"IFERROR(SUM('1:Direct_charges'!AE158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH158),0)","v":2309125},{"$f":"IFERROR(SUM('1:Direct_charges'!AI158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK158),0)","v":2309125},{"$f":"IFERROR(SUM('1:Direct_charges'!AL158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM158),0)","v":2331372.863103833},{"$f":"IFERROR(SUM('1:Direct_charges'!AN158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ158),0)","v":2331372.863103833},{"$f":"IFERROR(SUM('1:Direct_charges'!AR158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS158),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT158),0)","v":2331372.863103833},{"$f":"IFERROR(SUM('1:Direct_charges'!AU158),0)","v":0}]
[]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I130","v":636060},510530,460720,351040,459188,62498,0,0,0,{"$f":"SUM(M145:Q145)","v":521686},{"$f":"+S130","v":0},{"$f":"SUM(T146:T147)","v":0},{"$f":"+U130","v":484442},{"$f":"+V130","v":0},{"$f":"+W130","v":0},{"$f":"SUM(X146:X147)","v":0},0,0,0,0,0,{"$f":"+AD130","v":511570},{"$f":"+AE130","v":0},{"$f":"+AF130","v":0},{"$f":"SUM(AG146:AG147)","v":0},{"$f":"SUM(AH146:AH147)","v":0},0,{"$f":"SUM(AJ146:AJ147)","v":0},{"$f":"SUM(AK146:AK147)","v":0},{"$f":"SUM(AL146:AL147)","v":0},{"$f":"+AM130","v":511570.75200000004},{"$f":"+AN130","v":0},{"$f":"+AO130","v":0},{"$f":"SUM(AP146:AP147)","v":0},{"$f":"SUM(AQ146:AQ147)","v":0},0,{"$f":"SUM(AS146:AS147)","v":0},{"$f":"SUM(AT146:AT147)","v":0},{"$f":"SUM(AU146:AU147)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT162),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU162),0)","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!J163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!K163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!L163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!M163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!N163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!O163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!S163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!V163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AE163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AN163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT163),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU163),0)","v":0}]
[1]
[0,null,null,null,null,"Funding related to residential accommodation for employees",null,null,{"$f":"IFERROR(SUM('1:Direct_charges'!I160),0)","v":636060},{"$f":"IFERROR(SUM('1:Direct_charges'!J160),0)","v":510530},{"$f":"IFERROR(SUM('1:Direct_charges'!K160),0)","v":460720},{"$f":"IFERROR(SUM('1:Direct_charges'!L160),0)","v":351040},{"$f":"IFERROR(SUM('1:Direct_charges'!M160),0)","v":459188},{"$f":"IFERROR(SUM('1:Direct_charges'!N160),0)","v":62498},{"$f":"IFERROR(SUM('1:Direct_charges'!O160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!P160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Q160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!R160),0)","v":521686},{"$f":"IFERROR(SUM('1:Direct_charges'!S160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!T160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!U160),0)","v":484442},{"$f":"IFERROR(SUM('1:Direct_charges'!V160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!W160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!X160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Y160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!Z160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AA160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AB160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AC160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AD160),0)","v":511570},{"$f":"IFERROR(SUM('1:Direct_charges'!AE160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AF160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AG160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AH160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AI160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AJ160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AK160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AL160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AM160),0)","v":511570.75200000004},{"$f":"IFERROR(SUM('1:Direct_charges'!AN160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AO160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AP160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AQ160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AR160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AS160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AT160),0)","v":0},{"$f":"IFERROR(SUM('1:Direct_charges'!AU160),0)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I143-I54","v":0},{"$f":"J143-J54","v":0},0,0,0,0,0,-85,0,-85,0,-85,0,{"$f":"V143-V54","v":0},{"$f":"W143-W54","v":0},{"$f":"X143-X54","v":0},{"$f":"Y143-Y54","v":0},0,0,{"$f":"AB143-AB54","v":0},{"$f":"AC143-AC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Programmes Checks",null,null,{"$f":"SUM('1:Direct_charges'!I162:I164)","v":0},{"$f":"SUM('1:Direct_charges'!J162:J164)","v":0},{"$f":"SUM('1:Direct_charges'!K162:K164)","v":0},{"$f":"SUM('1:Direct_charges'!L162:L164)","v":0},{"$f":"SUM('1:Direct_charges'!M162:M164)","v":0},{"$f":"SUM('1:Direct_charges'!N162:N164)","v":0},{"$f":"SUM('1:Direct_charges'!O162:O164)","v":0},{"$f":"SUM('1:Direct_charges'!P162:P164)","v":0},{"$f":"SUM('1:Direct_charges'!Q162:Q164)","v":0},{"$f":"SUM('1:Direct_charges'!R162:R164)","v":0},{"$f":"SUM('1:Direct_charges'!S162:S164)","v":0},{"$f":"SUM('1:Direct_charges'!T162:T164)","v":0},{"$f":"SUM('1:Direct_charges'!U162:U164)","v":0},{"$f":"SUM('1:Direct_charges'!V162:V164)","v":0},{"$f":"SUM('1:Direct_charges'!W162:W164)","v":0},{"$f":"SUM('1:Direct_charges'!X162:X164)","v":0},{"$f":"SUM('1:Direct_charges'!AB162:AX164)","v":0},{"$f":"SUM('1:Direct_charges'!Z162:Z164)","v":0},{"$f":"SUM('1:Direct_charges'!AA162:AA164)","v":0},{"$f":"SUM('1:Direct_charges'!AB162:AB164)","v":0},{"$f":"SUM('1:Direct_charges'!AC162:AC164)","v":0},{"$f":"SUM('1:Direct_charges'!AD162:AD164)","v":0},{"$f":"SUM('1:Direct_charges'!AE162:AE164)","v":0},{"$f":"SUM('1:Direct_charges'!AF162:AF164)","v":0},{"$f":"SUM('1:Direct_charges'!AG162:AG164)","v":0},{"$f":"SUM('1:Direct_charges'!AH162:AK164)","v":0},{"$f":"SUM('1:Direct_charges'!AI162:AI164)","v":0},{"$f":"SUM('1:Direct_charges'!AJ162:AJ164)","v":0},{"$f":"SUM('1:Direct_charges'!AK162:AK164)","v":0},{"$f":"SUM('1:Direct_charges'!AL162:AL164)","v":0},{"$f":"SUM('1:Direct_charges'!AM162:AM164)","v":0},{"$f":"SUM('1:Direct_charges'!AN162:AN164)","v":0},{"$f":"SUM('1:Direct_charges'!AO162:AO164)","v":0},{"$f":"SUM('1:Direct_charges'!AP162:AP164)","v":0},{"$f":"SUM('1:Direct_charges'!AQ162:AT164)","v":0},{"$f":"SUM('1:Direct_charges'!AR162:AR164)","v":0},{"$f":"SUM('1:Direct_charges'!AS162:AS164)","v":0},{"$f":"SUM('1:Direct_charges'!AT162:AT164)","v":0},{"$f":"SUM('1:Direct_charges'!AU162:AU164)","v":0}]
[]
[null,null,null,null,null,"Check: Buildings and other fixed structures",null,null,{"$f":"+I130-('InfraS Summary'!H13+'InfraS Summary'!H15+'InfraS Summary'!H16)","v":636060},{"$f":"+J130-('InfraS Summary'!I13+'InfraS Summary'!I15+'InfraS Summary'!I16)","v":510530},{"$f":"+K130-('InfraS Summary'!J13+'InfraS Summary'!J15+'InfraS Summary'!J16)","v":460720},{"$f":"+L130-('InfraS Summary'!K13+'InfraS Summary'!K15+'InfraS Summary'!K16)","v":351040},{"$f":"+M130-('InfraS Summary'!L13+'InfraS Summary'!L15+'InfraS Summary'!L16)","v":459188},{"$f":"+N130-('InfraS Summary'!M13+'InfraS Summary'!M15+'InfraS Summary'!M16)","v":62498},{"$f":"+O130-('InfraS Summary'!N13+'InfraS Summary'!N15+'InfraS Summary'!N16)","v":0},{"$f":"+P130-('InfraS Summary'!O13+'InfraS Summary'!O15+'InfraS Summary'!O16)","v":0},{"$f":"+Q130-('InfraS Summary'!P13+'InfraS Summary'!P15+'InfraS Summary'!P16)","v":0},null,{"$f":"+S130-('InfraS Summary'!R13+'InfraS Summary'!R15+'InfraS Summary'!R16)","v":0},null,{"$f":"+U130-('InfraS Summary'!T13+'InfraS Summary'!T15+'InfraS Summary'!T16)","v":484442},{"$f":"+V130-('InfraS Summary'!U13+'InfraS Summary'!U15+'InfraS Summary'!U16)","v":0},{"$f":"+W130-('InfraS Summary'!V13+'InfraS Summary'!V15+'InfraS Summary'!V16)","v":0},{"$f":"+X130-('InfraS Summary'!W13+'InfraS Summary'!W15+'InfraS Summary'!W16)","v":0},null,{"$f":"+Z130-('InfraS Summary'!Y13+'InfraS Summary'!Y15+'InfraS Summary'!Y16)","v":0},{"$f":"+AA130-('InfraS Summary'!Z13+'InfraS Summary'!Z15+'InfraS Summary'!Z16)","v":0},null,{"$f":"+AC130-('InfraS Summary'!AB13+'InfraS Summary'!AB15+'InfraS Summary'!AB16)","v":0},{"$f":"+AD130-('InfraS Summary'!AC13+'InfraS Summary'!AC15+'InfraS Summary'!AC16)","v":511570},{"$f":"+AE130-('InfraS Summary'!AD13+'InfraS Summary'!AD15+'InfraS Summary'!AD16)","v":0},{"$f":"+AF130-('InfraS Summary'!AE13+'InfraS Summary'!AE15+'InfraS Summary'!AE16)","v":0},{"$f":"+AG130-('InfraS Summary'!AF13+'InfraS Summary'!AF15+'InfraS Summary'!AF16)","v":0},null,{"$f":"+AI130-('InfraS Summary'!AH13+'InfraS Summary'!AH15+'InfraS Summary'!AH16)","v":0},{"$f":"+AJ130-('InfraS Summary'!AI13+'InfraS Summary'!AI15+'InfraS Summary'!AI16)","v":0},null,{"$f":"+AL130-('InfraS Summary'!AK13+'InfraS Summary'!AK15+'InfraS Summary'!AK16)","v":0},{"$f":"+AM130-('InfraS Summary'!AL13+'InfraS Summary'!AL15+'InfraS Summary'!AL16)","v":511570.75200000004},{"$f":"+AN130-('InfraS Summary'!AM13+'InfraS Summary'!AM15+'InfraS Summary'!AM16)","v":0},{"$f":"+AO130-('InfraS Summary'!AN13+'InfraS Summary'!AN15+'InfraS Summary'!AN16)","v":0},{"$f":"+AP130-('InfraS Summary'!AO13+'InfraS Summary'!AO15+'InfraS Summary'!AO16)","v":0}]
[]
[]
[]
[]
[]
[]
[1,null,null,null,null,"Division of Revenue",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Total planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline Reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline Reallocation"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"National",null,null,{"$f":"I54-(I168+I171)","v":2156435},{"$f":"J54-(J168+J171)","v":2273540},2538108,2538108,2146313,31249,0,0,{"$f":"Q54-(Q168+Q171)","v":0},2177562,0,2177562,2248769,0,0,0,2248769,0,0,2248769,0,2309125,0,0,0,2309125,0,0,2309125,0,2331372.8631038335,0,0,0,2331372.8631038335,0,0,2331372.8631038335,0]
[1,null,null,null,null,"Provincial",null,null,{"$f":"SUM(I169:I170)","v":0},{"$f":"SUM(J169:J170)","v":0},0,0,0,0,{"$f":"SUM(O169:O170)","v":0},{"$f":"SUM(P169:P170)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Y169:Y170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial equitable share",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F169,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"Provincial conditional grants (Direct)",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F170,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"Local",null,null,{"$f":"SUM(I172:I174)","v":0},{"$f":"SUM(J172:J174)","v":0},0,0,0,0,{"$f":"SUM(O172:O174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y172:Y174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government equitable share",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F172,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"Local government conditional grants (Direct)",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F173,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"General Fuel Levy sharing with Metropolitan Municipalities",null,null,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!I$276:I$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!J$276:J$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!K$276:K$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!L$276:L$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!M$276:M$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!N$276:N$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!O$276:O$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!P$276:P$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!Q$276:Q$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!R$276:R$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!S$276:S$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!T$276:T$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!U$276:U$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!V$276:V$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!W$276:W$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!X$276:X$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!Y$276:Y$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!Z$276:Z$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AA$276:AA$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AB$276:AB$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AC$276:AC$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AD$276:AD$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AE$276:AE$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AF$276:AF$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AG$276:AG$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AH$276:AH$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AI$276:AI$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AJ$276:AJ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AK$276:AK$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AL$276:AL$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AM$276:AM$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AN$276:AN$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AO$276:AO$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AP$276:AP$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AQ$276:AQ$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AR$276:AR$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AS$276:AS$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AT$276:AT$289\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&SheetList&\"'!$AZ$276:$AZ$289\"),$F174,INDIRECT(\"'\"&SheetList&\"'!AU$276:AU$289\")))","v":0}]
[1,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(I167,I168,I171)","v":2156435},{"$f":"SUM(J167,J168,J171)","v":2273540},2538108,2538108,2146313,31249,{"$f":"SUM(O167,O168,O171)","v":0},0,0,2177562,0,2177562,2248769,0,0,0,{"$f":"SUM(Y167,Y168,Y171)","v":2248769},0,0,2248769,0,2309125,0,0,0,2309125,0,0,2309125,0,2331372.8631038335,0,0,0,2331372.8631038335,0,0,2331372.8631038335,0]
[1]
[1,null,null,null,null,"Percentage shares:"]
[1,null,null,null,null,"National",null,null,{"$f":"IFERROR(I167/I$175,0)","v":1},{"$f":"IFERROR(J167/J$175,0)","v":1},1,1,1,1,0,0,0,1,0,1,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[1,null,null,null,null,"Provincial",null,null,{"$f":"IFERROR(I168/I$175,0)","v":0},{"$f":"IFERROR(J168/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial equitable share",null,null,0,{"$f":"IFERROR(J169/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Provincial conditional allocations (Direct)",null,null,0,{"$f":"IFERROR(J170/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local",null,null,0,{"$f":"IFERROR(J171/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government equitable share",null,null,0,{"$f":"IFERROR(J172/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Local government conditional allocations (Direct)",null,null,0,{"$f":"IFERROR(J173/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"General Fuel Levy sharing with Metropolitan Municipalities",null,null,0,{"$f":"IFERROR(J174/J$175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"TOTAL",null,null,{"$f":"SUM(I178,I179,I182)","v":1},{"$f":"SUM(J178,J179,J182)","v":1},1,1,1,1,0,0,0,1,0,1,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[1]
[]
[1]
[1]
[1,null,null,null,null,"I, ……………………………………………………..………………………………………., certify that the information in this template is complete, true and accurate, and has been compiled in line with "]
[1,null,null,null,null,"the requirements in the MTEF Technical Guidelines: For the preparation of expenditure estimates for the 2018 Medium Term Expenditure Framework (MTEF). "]
[1]
[1]
[1]
[1,null,null,null,null,"……………….………………………….."]
[1,null,null,null,null,{"$f":"\"Chief Financial Officer\"","v":"Chief Financial Officer"}]
[]
[1,null,null,null,null,"…………......./……........….../……...….....…..."]

{"sheet":"1","index":4,"n_rows":1212,"n_cols":56,"rows_kept":1212,"cut":false,"hidden":false,"merged":[[300,48,300,49],[301,48,301,49],[302,48,302,49],[294,45,296,45],[294,46,296,46],[294,47,296,47],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,26,296,26],[294,27,296,27],[294,28,296,28],[297,48,297,49],[298,48,298,49],[299,48,299,49],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[250,5,250,6],[251,5,251,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[252,5,252,6],[253,5,253,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[270,5,270,6],[271,5,271,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[248,5,248,6],[249,5,249,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[243,5,243,6],[232,5,232,6],[233,5,233,6],[234,5,234,6],[235,5,235,6],[236,5,236,6],[237,5,237,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[231,5,231,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,20,44,20],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[181,26,183,26],[181,27,183,27],[181,28,183,28],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,26,44,26],[42,27,44,27],[36,17,37,17],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[331,10,331,12],[334,5,334,19],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[338,37,338,39],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[351,36,353,36],[351,37,353,37],[351,38,353,38],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,21,351,23],[351,24,353,24],[351,25,353,25],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,36,503,36],[501,37,503,37],[501,38,503,38],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,21,501,23],[501,24,503,24],[501,25,503,25],[501,26,503,26],[501,27,503,27],[501,28,503,28],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,36,653,36],[651,37,653,37],[651,38,653,38],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,21,651,23],[651,24,653,24],[651,25,653,25],[651,26,653,26],[651,27,653,27],[651,28,653,28],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,36,803,36],[801,37,803,37],[801,38,803,38],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,21,801,23],[801,24,803,24],[801,25,803,25],[801,26,803,26],[801,27,803,27],[801,28,803,28],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,36,953,36],[951,37,953,37],[951,38,953,38],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,21,951,23],[951,24,953,24],[951,25,953,25],[951,26,953,26],[951,27,953,27],[951,28,953,28],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,7,1088,10],[1087,13,1087,14],[1088,19,1088,21],[1088,28,1088,30],[1088,37,1088,39],[1089,8,1089,10],[1089,19,1089,21],[1089,28,1089,30],[1089,37,1089,39],[1090,8,1090,10],[1090,19,1090,21],[1090,28,1090,30],[1090,37,1090,39],[1091,8,1091,10],[1091,19,1091,21],[1091,28,1091,30],[1091,37,1091,39],[1092,8,1092,10],[1092,19,1092,21],[1092,28,1092,30],[1092,37,1092,39],[1093,8,1093,10],[1093,19,1093,21],[1093,28,1093,30],[1093,37,1093,39],[1094,8,1094,10],[1094,19,1094,21],[1094,28,1094,30],[1094,37,1094,39],[1095,8,1095,10],[1095,19,1095,21],[1095,28,1095,30],[1095,37,1095,39],[1096,8,1096,10],[1096,19,1096,21],[1096,28,1096,30],[1096,37,1096,39],[1097,8,1097,10],[1097,19,1097,21],[1097,28,1097,30],[1097,37,1097,39],[1098,8,1098,10],[1098,19,1098,21],[1098,28,1098,30],[1098,37,1098,39],[1101,36,1103,36],[1101,37,1103,37],[1101,38,1103,38],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1101,39,1101,41],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":6}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":6}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",1,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Administration"}]
[null,null,null,null,null,"Programme manager","Dr PJ Lehohla",null,null,"Post:","Statistician-General"]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide strategic leadership, management and support services to the department. Drive statistical coordination among organs of state."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"No trendable indicators for this programme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,1,1,1,0,1,null,1,0,null,"Administration",null,null,null,"No",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Departmental Management",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":28123},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":38687},39311,39311,36863,0,0,500,0,37363,0,37363,36051,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":36051},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,36051,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":38576},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":38576},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,38576,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":39071.45591655004},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":39071.45591655004},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,39071.45591655004,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Corporate Services",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":172229},165673,183782,187268,171663,0,0,-1250,0,170413,0,170413,169853,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,169853,0,0,169853,0,180994,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":180994},0,0,180994,0,200079.48356246867,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,200079.48356246867,0,0,200079.48356246867,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Financial Administration",null,null,66555,68672,83072,83072,78738,0,0,0,0,78738,0,78738,79739,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,79739,0,0,79739,0,85499,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,85499,0,0,85499,0,86498.563779368676,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,86498.563779368676,0,0,86498.563779368676,0]
[1,4,1,null,4,"Internal Audit",null,null,9587,11103,13178,13178,12482,0,0,0,0,12482,0,12482,12519,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,12519,0,0,12519,0,13427,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,13427,0,0,13427,0,13519.111963271469,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,13519.111963271469,0,0,13519.111963271469,0]
[1,5,1,null,5,"National Statistics System",null,null,22164,21691,32261,32261,29253,0,0,0,0,29253,0,29253,28426,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,28426,0,0,28426,0,30335,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,30335,0,0,30335,0,30646.075943567212,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,30646.075943567212,0,0,30646.075943567212,0]
[1,6,1,null,6,"Office Accommodation",null,null,542162,494298,393049,389563,358528,31249,0,750,0,390527,0,390527,382878,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,382878,0,0,382878,0,403925,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,403925,0,0,403925,0,405368.83200000005,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,405368.83200000005,0,0,405368.83200000005,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":840820},{"$f":"SUM(J47:J71)","v":800124},744653,744653,687527,31249,0,0,0,718776,0,{"$f":"SUM(T47:T71)","v":718776},709466,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,709466,{"$f":"SUM(Z47:Z71)","v":0},0,709466,{"$f":"SUM(AC47:AC71)","v":0},752756,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},752756,{"$f":"SUM(AI47:AI71)","v":0},0,752756,0,775183.5231652261,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},775183.5231652261,0,0,775183.5231652261,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$3903,$F74,I$330:I$3903)","v":505281},525747,491581,534420,439423,0,0,-76,0,439347,0,439347,447999,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":447999},{"$f":"SUMIF($F$330:$F$3903,$F74,Z$330:Z$3903)","v":0},0,447999,0,477557,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":477557},{"$f":"SUMIF($F$330:$F$3903,$F74,AI$330:AI$3903)","v":0},0,477557,0,496041.53916522604,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":496041.53916522604},{"$f":"SUMIF($F$330:$F$3903,$F74,AR$330:AR$3903)","v":0},0,496041.53916522604,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"AdministrationCompensation of employees"},null,"Compensation of employees",null,null,211594,224711,252506,252506,225918,0,0,0,0,225918,0,225918,218841,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F75,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F75,W$356:W$3903))","v":0},0,218841,0,0,218841,0,235986,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F75,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F75,AF$356:AF$3903))","v":0},0,235986,0,0,235986,0,252039.01116522605,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F75,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F75,AO$356:AO$3903))","v":0},0,252039.01116522605,0,0,252039.01116522605,0]
[1,null,null,null,null,"Salaries and wages",null,null,187137,197619,220153,220153,186577,0,0,0,0,186577,0,186577,177218,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F76,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F76,W$335:W$3903))","v":0},0,177218,0,0,177218,0,191200,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F76,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F76,AF$335:AF$3903))","v":0},0,191200,0,0,191200,0,203542.31980912655,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F76,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F76,AO$335:AO$3903))","v":0},0,203542.31980912655,0,0,203542.31980912655,0]
[1,null,null,null,null,"Social contributions",null,null,24457,27092,32353,32353,39341,0,0,0,0,39341,0,39341,41623,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F77,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F77,W$335:W$3903))","v":0},0,41623,0,0,41623,0,44786,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F77,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F77,AF$335:AF$3903))","v":0},0,44786,0,0,44786,0,48496.691356099444,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F77,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F77,AO$335:AO$3903))","v":0},0,48496.691356099444,0,0,48496.691356099444,0]
[1,null,null,{"$f":"$G$8&F78","v":"AdministrationGoods and services"},null,"Goods and services",null,null,293682,301036,239075,281914,213505,0,0,-76,0,213429,0,213429,229158,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F78,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F78,W$356:W$3903))","v":0},0,229158,0,0,229158,0,241571,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F78,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F78,AF$356:AF$3903))","v":0},0,241571,0,0,241571,0,244002.52799999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F78,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F78,AO$356:AO$3903))","v":0},0,244002.52799999999,0,0,244002.52799999999,0]
[1,null,null,null,null,"Administrative fees",null,null,1231,548,627,627,663,0,0,-144,0,519,0,519,702,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F79,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F79,W$335:W$3903))","v":0},0,702,0,0,702,0,741,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F79,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F79,AF$335:AF$3903))","v":0},0,741,0,0,741,0,736.470145665931,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F79,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F79,AO$335:AO$3903))","v":0},0,736.470145665931,0,0,736.470145665931,0]
[1,null,null,null,null,"Advertising",null,null,2763,3051,2655,2655,2021,0,0,-432,0,1589,0,1589,2121,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F80,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F80,W$335:W$3903))","v":0},0,2121,0,0,2121,0,2242,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F80,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F80,AF$335:AF$3903))","v":0},0,2242,0,0,2242,0,2290.8088437167262,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F80,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F80,AO$335:AO$3903))","v":0},0,2290.8088437167262,0,0,2290.8088437167262,0]
[1,null,null,null,null,"Minor assets",null,null,160,146,627,627,691,0,0,49,0,740,0,740,786,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F81,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F81,W$335:W$3903))","v":0},0,786,0,0,786,0,830,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F81,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F81,AF$335:AF$3903))","v":0},0,830,0,0,830,0,832.49467461515349,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F81,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F81,AO$335:AO$3903))","v":0},0,832.49467461515349,0,0,832.49467461515349,0]
[1,null,null,null,null,"Audit costs: External",null,null,5895,7168,6573,6573,7234,0,0,0,0,7234,0,7234,7753,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F82,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F82,W$335:W$3903))","v":0},0,7753,0,0,7753,0,8187,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F82,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F82,AF$335:AF$3903))","v":0},0,8187,0,0,8187,0,8136.9451001964635,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F82,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F82,AO$335:AO$3903))","v":0},0,8136.9451001964635,0,0,8136.9451001964635,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,2958,448,803,803,866,0,0,0,0,866,0,866,909,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F83,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F83,W$335:W$3903))","v":0},0,909,0,0,909,0,960,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F83,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F83,AF$335:AF$3903))","v":0},0,960,0,0,960,0,981.14323942317981,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F83,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F83,AO$335:AO$3903))","v":0},0,981.14323942317981,0,0,981.14323942317981,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$3903,$F84,I$330:I$3903)","v":1238},1246,1881,1881,2010,0,0,148,0,2158,0,2158,2113,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F84,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F84,W$335:W$3903))","v":0},0,2113,{"$f":"SUMIF($F$330:$F$3903,$F84,Z$330:Z$3903)","v":0},0,2113,0,2232,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F84,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F84,AF$335:AF$3903))","v":0},0,2232,{"$f":"SUMIF($F$330:$F$3903,$F84,AI$330:AI$3903)","v":0},0,2232,0,2279.5491129830784,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F84,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F84,AO$335:AO$3903))","v":0},0,2279.5491129830784,0,0,2279.5491129830784,0]
[1,null,null,null,null,"Communication (G&S)",null,null,3309,2233,3860,3860,3938,0,0,-1050,0,2888,0,2888,4135,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F85,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F85,W$335:W$3903))","v":0},0,4135,0,0,4135,0,4372,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F85,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F85,AF$335:AF$3903))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":4372},0,0,4372,0,4443.0876328716085,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F85,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F85,AO$335:AO$3903))","v":0},0,4443.0876328716085,0,0,4443.0876328716085,0]
[1,null,null,null,null,"Computer services",null,null,1993,2294,2391,2391,2774,0,0,-289,0,2485,0,2485,2927,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F86,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F86,W$335:W$3903))","v":0},0,2927,0,0,2927,0,3091,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F86,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F86,AF$335:AF$3903))","v":0},0,3091,0,0,3091,0,3103.1877049751802,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F86,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F86,AO$335:AO$3903))","v":0},0,3103.1877049751802,0,0,3103.1877049751802,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,1365,7412,12022,11559,11046,0,0,-348,0,10698,0,10698,11619,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F87,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F87,W$335:W$3903))","v":0},0,11619,0,0,11619,0,12270,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F87,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F87,AF$335:AF$3903))","v":0},0,12270,0,0,12270,0,12557.201982401568,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F87,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F87,AO$335:AO$3903))","v":0},0,12557.201982401568,0,0,12557.201982401568,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,367,0,386,386,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F88,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F88,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F88,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F88,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F88,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F88,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F89,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F89,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F89,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F89,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F89,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F89,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,1734,2818,2805,6291,2751,0,0,-58,0,2693,0,2693,2888,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F90,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F90,W$335:W$3903))","v":0},0,2888,0,0,2888,0,3050,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F90,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F90,AF$335:AF$3903))","v":0},0,3050,0,0,3050,0,3128.6751072873249,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F90,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F90,AO$335:AO$3903))","v":0},0,3128.6751072873249,0,0,3128.6751072873249,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F91,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F91,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F91,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F91,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F91,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F91,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,5914,1929,4327,4327,3844,0,0,-890,0,2954,0,2954,4039,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F92,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F92,W$335:W$3903))","v":0},0,4039,0,0,4039,0,4265,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F92,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F92,AF$335:AF$3903))","v":0},0,4265,0,0,4265,0,4350.053806458639,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F92,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F92,AO$335:AO$3903))","v":0},0,4350.053806458639,0,0,4350.053806458639,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,53,16,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F93,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F93,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F93,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F93,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F93,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F93,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$3903,$F94,I$330:I$3903)","v":30},52,61,61,66,0,0,0,0,66,0,66,68,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F94,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F94,W$335:W$3903))","v":0},0,68,{"$f":"SUMIF($F$330:$F$3903,$F94,Z$330:Z$3903)","v":0},0,68,0,72,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F94,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F94,AF$335:AF$3903))","v":0},0,72,{"$f":"SUMIF($F$330:$F$3903,$F94,AI$330:AI$3903)","v":0},0,72,0,72.626251154201,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F94,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F94,AO$335:AO$3903))","v":0},0,72.626251154201,{"$f":"SUMIF($F$330:$F$3903,$F94,AR$330:AR$3903)","v":0},0,72.626251154201,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,3217,2815,3239,4238,3339,0,0,8,0,3347,0,3347,3506,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F95,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F95,W$335:W$3903))","v":0},0,3506,0,0,3506,0,3702,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F95,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F95,AF$335:AF$3903))","v":0},0,3702,0,0,3702,0,3797.4935236648116,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F95,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F95,AO$335:AO$3903))","v":0},0,3797.4935236648116,0,0,3797.4935236648116,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F96,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F96,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F96,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F96,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F96,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F96,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F97,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F97,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F97,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F97,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F97,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F97,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F98,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F98,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F98,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F98,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F98,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F98,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F99,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F99,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F99,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F99,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F99,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F99,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F100,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F100,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F100,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F100,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F100,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F100,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F101,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F101,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F101,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F101,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F101,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F101,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F102,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F102,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F102,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F102,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F102,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F102,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F103,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F103,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F103,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F103,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F103,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F103,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$3903,$F104,I$330:I$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F104,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F104,W$335:W$3903))","v":0},0,0,{"$f":"SUMIF($F$330:$F$3903,$F104,Z$330:Z$3903)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F104,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F104,AF$335:AF$3903))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$3903,$F104,AI$330:AI$3903)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F104,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F104,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F105,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F105,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F105,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F105,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F105,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F105,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F106,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F106,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F106,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F106,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F106,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F106,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,822,473,992,992,713,0,0,419,0,1132,0,1132,746,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F107,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F107,W$335:W$3903))","v":0},0,746,0,0,746,0,789,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F107,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F107,AF$335:AF$3903))","v":0},0,789,0,0,789,0,801.55763019822814,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F107,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F107,AO$335:AO$3903))","v":0},0,801.55763019822814,0,0,801.55763019822814,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2869,1406,3434,3434,4515,0,0,-851,0,3664,0,3664,4726,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F108,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F108,W$335:W$3903))","v":0},0,4726,0,0,4726,0,4990,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F108,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F108,AF$335:AF$3903))","v":0},0,4990,0,0,4990,0,5027.5765815630375,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F108,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F108,AO$335:AO$3903))","v":0},0,5027.5765815630375,0,0,5027.5765815630375,0]
[1,null,null,null,null,"Operating leases",null,null,158120,166972,113142,138289,93313,0,0,-1000,0,92313,0,92313,102978,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F109,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F109,W$335:W$3903))","v":0},0,102978,0,0,102978,0,108323,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F109,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F109,AF$335:AF$3903))","v":0},0,108323,0,0,108323,0,109131.09156447236,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F109,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F109,AO$335:AO$3903))","v":0},0,109131.09156447236,0,0,109131.09156447236,0]
[1,null,null,null,null,"Rental and hiring",null,null,9,10,50,50,11,0,0,120,0,131,0,131,11,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F110,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F110,W$335:W$3903))","v":0},0,11,0,0,11,0,12,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F110,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F110,AF$335:AF$3903))","v":0},0,12,0,0,12,0,12.309541405720621,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F110,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F110,AO$335:AO$3903))","v":0},0,12.309541405720621,0,0,12.309541405720621,0]
[1,null,null,null,null,"Property payments",null,null,66320,69340,48689,61896,40742,0,0,1503,0,42245,0,42245,43024,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F111,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F111,W$335:W$3903))","v":0},0,43024,0,0,43024,0,45433,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F111,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F111,AF$335:AF$3903))","v":0},0,45433,0,0,45433,0,45721.37484155006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F111,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F111,AO$335:AO$3903))","v":0},0,45721.37484155006,0,0,45721.37484155006,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F112,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F112,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F112,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F112,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F112,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F112,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,22898,25014,20615,21078,22572,0,0,2319,0,24891,0,24891,23328,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F113,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F113,W$335:W$3903))","v":0},0,23328,0,0,23328,0,24479,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F113,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F113,AF$335:AF$3903))","v":0},0,24479,0,0,24479,0,24811.130779200543,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F113,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F113,AO$335:AO$3903))","v":0},0,24811.130779200543,0,0,24811.130779200543,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$3903,$F114,I$330:I$3903)","v":6609},1238,4481,4481,5609,0,0,649,0,6258,0,6258,5888,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F114,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F114,W$335:W$3903))","v":0},0,5888,{"$f":"SUMIF($F$330:$F$3903,$F114,Z$330:Z$3903)","v":0},0,5888,0,6213,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F114,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F114,AF$335:AF$3903))","v":0},0,6213,{"$f":"SUMIF($F$330:$F$3903,$F114,AI$330:AI$3903)","v":0},0,6213,0,6370.1499498773937,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F114,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F114,AO$335:AO$3903))","v":0},0,6370.1499498773937,{"$f":"SUMIF($F$330:$F$3903,$F114,AR$330:AR$3903)","v":0},0,6370.1499498773937,0]
[1,null,null,null,null,"Operating payments",null,null,3094,2134,3221,3221,3046,0,0,1229,0,4275,0,4275,3195,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F115,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F115,W$335:W$3903))","v":0},0,3195,0,0,3195,0,3373,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F115,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F115,AF$335:AF$3903))","v":0},0,3373,0,0,3373,0,3423.6847510674143,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F115,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F115,AO$335:AO$3903))","v":0},0,3423.6847510674143,0,0,3423.6847510674143,0]
[1,null,null,null,null,"Venues and facilities",null,null,714,2273,2194,2194,1741,0,0,-1458,0,283,0,283,1696,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F116,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F116,W$335:W$3903))","v":0},0,1696,0,0,1696,0,1945,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F116,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F116,AF$335:AF$3903))","v":0},0,1945,0,0,1945,0,1993.9152352513922,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F116,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F116,AO$335:AO$3903))","v":0},0,1993.9152352513922,0,0,1993.9152352513922,0]
[1,null,null,{"$f":"$G$8&F117","v":"AdministrationInterest and rent on land"},null,"Interest and rent on land",null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F117,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F117,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F117,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F117,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F117,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F117,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F118,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F118,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F118,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F118,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F118,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F118,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F119,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F119,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F119,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F119,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F119,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F119,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,10540,11402,11105,11105,10584,0,0,76,0,10660,0,10660,10762,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,10762,0,0,10762,0,10945,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,10945,0,0,10945,0,11557.92,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,11557.92,0,0,11557.92,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"AdministrationProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F121,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F121,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F121,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F121,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F121,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F121,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F122,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F122,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F122,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F122,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F122,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F122,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F123,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F123,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F123,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F123,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F123,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F123,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$3903,$F124,I$330:I$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F124,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F124,W$335:W$3903))","v":0},0,0,{"$f":"SUMIF($F$330:$F$3903,$F124,Z$330:Z$3903)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F124,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F124,AF$335:AF$3903))","v":0},0,0,{"$f":"SUMIF($F$330:$F$3903,$F124,AI$330:AI$3903)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F124,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F124,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F125,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F125,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F125,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F125,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F125,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F125,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F126,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F126,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F126,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F126,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F126,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F126,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F127,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F127,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F127,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F127,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F127,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F127,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"AdministrationDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,12,4,14,14,14,0,0,0,0,14,0,14,15,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F128,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F128,W$356:W$3903))","v":0},0,15,0,0,15,0,16,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F128,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F128,AF$356:AF$3903))","v":0},0,16,0,0,16,0,16.896000000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F128,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F128,AO$356:AO$3903))","v":0},0,16.896000000000001,0,0,16.896000000000001,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F129,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F129,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F129,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F129,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F129,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F129,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,12,4,14,14,14,0,0,0,0,14,0,14,15,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F130,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F130,W$335:W$3903))","v":0},0,15,0,0,15,0,16,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F130,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F130,AF$335:AF$3903))","v":0},0,16,0,0,16,0,16.896000000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F130,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F130,AO$335:AO$3903))","v":0},0,16.896000000000001,0,0,16.896000000000001,0]
[1,"Higher education institutions",1,{"$f":"$G$8&F131","v":"AdministrationHigher education institutions"},null,"Higher education institutions",null,null,7500,7500,8191,8191,7500,0,0,0,0,7500,0,7500,7500,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F131,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F131,W$356:W$3903))","v":0},0,7500,0,0,7500,0,7500,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F131,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F131,AF$356:AF$3903))","v":0},0,7500,0,0,7500,0,7920,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F131,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F131,AO$356:AO$3903))","v":0},0,7920,0,0,7920,0]
[0,"Foreign governments and international organisations",1,"AdministrationForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F132,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F132,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F132,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F132,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F132,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F132,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"AdministrationPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F133,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F133,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F133,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F133,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F133,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F133,AO$356:AO$3903))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$3903,$F134,I$330:I$3903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F134,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F134,W$335:W$3903))","v":0},0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,Z$330:Z$3903)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F134,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F134,AF$335:AF$3903))","v":0},0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AI$330:AI$3903)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F134,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F134,AO$335:AO$3903))","v":0},0,0,{"$f":"SUMIF($F$330:$F$3903,$F134,AR$330:AR$3903)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F135,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F135,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F135,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F135,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F135,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F135,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F136,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F136,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F136,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F136,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F136,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F136,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F137,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F137,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F137,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F137,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F137,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F137,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F138,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F138,W$335:W$3903))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F138,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F138,AF$335:AF$3903))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F138,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F138,AO$335:AO$3903))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F139,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F139,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F139,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F139,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F139,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F139,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"AdministrationNon-profit institutions"},null,"Non-profit institutions",null,null,110,238,123,123,130,0,0,0,0,130,0,130,137,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F140,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F140,W$356:W$3903))","v":0},0,137,0,0,137,0,145,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F140,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F140,AF$356:AF$3903))","v":0},0,145,0,0,145,0,153.12,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F140,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F140,AO$356:AO$3903))","v":0},0,153.12,0,0,153.12,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"AdministrationHouseholds"},null,"Households",null,null,2918,3660,2777,2777,2940,0,0,76,0,3016,0,3016,3110,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F141,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F141,W$356:W$3903))","v":0},0,3110,0,0,3110,0,3284,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F141,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F141,AF$356:AF$3903))","v":0},0,3284,0,0,3284,0,3467.904,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F141,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F141,AO$356:AO$3903))","v":0},0,3467.904,0,0,3467.904,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,452,1369,0,0,0,0,0,76,0,76,0,76,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F142,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F142,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F142,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F142,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F142,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F142,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,2466,2291,2777,2777,2940,0,0,0,0,2940,0,2940,3110,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F143,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F143,W$335:W$3903))","v":0},0,3110,0,0,3110,0,3284,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F143,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F143,AF$335:AF$3903))","v":0},0,3284,0,0,3284,0,3467.904,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F143,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F143,AO$335:AO$3903))","v":0},0,3467.904,0,0,3467.904,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$3903,$F144,I$330:I$3903)","v":324999},262975,241967,199128,237520,31249,0,0,0,268769,0,268769,250705,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,250705,{"$f":"SUMIF($F$330:$F$3903,$F144,Z$330:Z$3903)","v":0},0,250705,0,264254,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,264254,{"$f":"SUMIF($F$330:$F$3903,$F144,AI$330:AI$3903)","v":0},0,264254,0,267584.06400000001,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,267584.06400000001,0,0,267584.06400000001,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F145","v":"AdministrationBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,636060,510530,460720,351040,459188,62498,0,0,0,521686,0,260843,484442,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F145,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F145,W$356:W$3903))","v":0},0,484442,0,0,242221,0,511570,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F145,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F145,AF$356:AF$3903))","v":0},0,511570,0,0,255785,0,511570.75200000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F145,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F145,AO$356:AO$3903))","v":0},0,511570.75200000004,0,0,255785.37600000002,0]
[1,null,null,null,null,"Buildings",null,null,318030,255265,230360,175520,229594,31249,0,0,0,260843,0,260843,242221,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F146,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F146,W$335:W$3903))","v":0},0,242221,0,0,242221,0,255785,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F146,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F146,AF$335:AF$3903))","v":0},0,255785,0,0,255785,0,255785.37600000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F146,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F146,AO$335:AO$3903))","v":0},0,255785.37600000002,0,0,255785.37600000002,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F147,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F147,W$335:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F147,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F147,AF$335:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F147,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F147,AO$335:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"AdministrationMachinery and equipment"},null,"Machinery and equipment",null,null,6969,7554,11423,23424,7926,0,0,0,0,7926,0,7926,8484,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F148,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F148,W$356:W$3903))","v":0},0,8484,0,0,8484,0,8469,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F148,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F148,AF$356:AF$3903))","v":0},0,8469,0,0,8469,0,11798.688,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F148,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F148,AO$356:AO$3903))","v":0},0,11798.688,0,0,11798.688,0]
[1,null,null,null,null,"Transport equipment",null,null,3510,2530,3914,2915,4141,0,0,-1000,0,3141,0,3141,4287,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F149,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F149,W$335:W$3903))","v":0},0,4287,0,0,4287,0,3527,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F149,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F149,AF$335:AF$3903))","v":0},0,3527,0,0,3527,0,4626.3360000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F149,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F149,AO$335:AO$3903))","v":0},0,4626.3360000000002,0,0,4626.3360000000002,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,3459,5024,7509,20509,3785,0,0,1000,0,4785,0,4785,4197,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F150,V$335:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F150,W$335:W$3903))","v":0},0,4197,0,0,4197,0,4942,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F150,AE$335:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F150,AF$335:AF$3903))","v":0},0,4942,0,0,4942,0,7172.3519999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F150,AN$335:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$3903,$F150,AO$335:AO$3903))","v":0},0,7172.3519999999999,0,0,7172.3519999999999,0]
[0,null,null,{"$f":"$G$8&F151","v":"AdministrationHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F151,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F151,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F151,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F151,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F151,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F151,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F152,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F152,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F152,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F152,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F152,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F152,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F153,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F153,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F153,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F153,AF$356:AF$3903))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F153,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F153,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F154,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F154,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F154,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F154,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F154,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F154,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,"AdministrationSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,156,184,184,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F155,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F155,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F155,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F155,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F155,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F155,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,"AdministrationPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$3903,$F156,V$356:V$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$3903,$F156,W$356:W$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$3903,$F156,AE$356:AE$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$3903,$F156,AF$356:AF$3903))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$3903,$F156,AN$356:AN$3903))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$3903,$F156,AO$356:AO$3903))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":840820},800124,744653,744653,687527,31249,0,0,0,718776,0,718776,709466,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},709466,0,0,709466,0,752756,0,0,0,752756,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,752756,0,775183.52316522598,0,0,0,775183.52316522598,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,775183.52316522598,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":636060},510530,460720,351040,459188,62498,0,0,0,{"$f":"SUM(M160:Q160)","v":521686},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":484442},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":511570},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":511570.75200000004},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$3903,$F162,I$335:I$3903)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,S$335:S$3903)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,U$335:U$3903)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,Z$335:Z$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AA$335:AA$3903)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AD$335:AD$3903)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AI$335:AI$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AJ$335:AJ$3903)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AM$335:AM$3903)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AR$335:AR$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F162,AS$335:AS$3903)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,S$335:S$3903)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,Z$335:Z$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AA$335:AA$3903)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AI$335:AI$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AJ$335:AJ$3903)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AR$335:AR$3903)","v":0},{"$f":"SUMIF($F$335:$F$3903,$F163,AS$335:AS$3903)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$3899,$F167,AB$322:AB$3899)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$3899,$F167,AK$322:AK$3899)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$3899,$F167,AT$322:AT$3899)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,374,474,0,0,0,0,0,41,0,{"$f":"SUM(M185:Q185)","v":41},null,{"$f":"R185-S185","v":41},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"AD185*(1+5.6%)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Social benefits","Current","Corporate Services",0,"Other","Leave gratuities","Employee social benefit",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,58,734,0,0,0,0,0,0,0,0,null,{"$f":"R186-S186","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Departmental Management",0,"Other","Leave gratuities ","Employee social benefit",""]
[1,null,null,null,3,"Communication",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Departmental Management",0,"Other","Radio and television licences","Communication",""]
[1,null,null,null,4,"South African Statistical Association",null,null,110,238,123,123,130,0,0,0,0,130,null,130,137,null,null,0,137,null,null,137,0,145,null,null,0,145,null,null,145,0,153.12,null,null,0,153.12,null,null,153.12,0,null,"Non-profit institutions","Current","Corporate Services",0,"Other","Capacity building in support of the national statistics system","South African Statistical Association",""]
[1,null,null,null,5,"Bursaries for non-employees",null,null,2466,2291,2777,2777,2940,0,0,0,0,2940,null,2940,3110,null,null,0,3110,null,null,3110,0,3284,null,null,0,3284,null,null,3284,0,3467.904,null,null,{"$f":"SUM(AN189:AO189)","v":0},3467.904,null,null,3467.904,{"$f":"AT189-AM189","v":0},null,"Other transfers to households","Current","Corporate Services",0,"Other","Statistics related-studies","Other transfers to households",""]
[1,null,null,null,6,"Communication",null,null,12,2,14,14,14,0,0,0,0,14,null,14,15,null,null,0,15,null,null,15,0,16,null,null,0,{"$f":"AD190+AG190","v":16},null,null,16,0,16.896000000000001,null,null,0,16.896000000000001,null,null,16.896000000000001,0,null,"Departmental agencies (non-business entities)","Current","Corporate Services",0,"Other","Radio and television licences","Communication",""]
[1,null,null,null,7,"University of KwaZulu-Natal",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Higher Education Institutions","Current","Corporate Services",0,"Other","Development of statistical analytical skills ","University of KwaZulu-Natal",""]
[1,null,null,null,8,"Stellenbosch University",null,null,6000,6000,6691,6691,6000,0,0,0,0,6000,null,6000,6000,null,null,0,6000,null,null,6000,0,6000,null,null,0,6000,null,null,6000,0,6336,null,null,0,6336,null,null,6336,0,null,"Higher education institutions","Current","Corporate Services",0,"Other","Basic and operational research within the public and private sectors in the fields of regional and urban spatial development and capacity building","Stellenbosch University",""]
[1,null,null,null,9,"University of the Witwatersrand",null,null,500,500,500,500,500,0,0,0,0,500,null,500,500,null,null,0,500,null,null,500,0,500,null,null,0,500,null,null,500,0,528,null,null,0,528,null,null,528,0,null,"Higher Education Institutions","Current","Corporate Services",0,"Other","Development of statistical analytical skills ","University of the Witwatersrand",""]
[1,null,null,null,10,"University of Cape Town",null,null,1000,1000,1000,1000,1000,0,0,0,0,1000,null,1000,1000,null,null,0,1000,null,null,1000,0,1000,null,null,0,1000,null,null,1000,0,1056,null,null,0,1056,null,null,1056,0,null,"Higher education institutions","Current","Corporate Services",0,"Other","Capacity building in support of the national statistics system","University of Cape Town",""]
[1,null,null,null,11,"Employee social benefits",null,null,0,3,0,0,0,0,0,22,0,22,null,22,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Social benefits","Current","National Statistics System",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,12,"Employee social benefits",null,null,20,158,0,0,0,0,0,13,0,13,null,13,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Social benefits","Current","Financial Administration",0,"Other","Leave gratuities ","Employee social benefit",""]
[1,null,null,null,13,"Employee social benefits",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Corporate Services",0,"Other","Injury on duty","Employee social benefit",""]
[1,null,null,null,14,"Employee social benefits",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Departmental Management",0,"Other","Injury on duty","Employee social benefit",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"AD217*(1+5.6%)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U249+X249","v":0},null,null,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},0,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,{"$f":"AK249-AD249","v":0},{"$f":"AD249*(1+5.6%)","v":0},null,null,0,{"$f":"AM249+AP249","v":0},null,null,0,{"$f":"AT249-AM249","v":0},null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I249:$AU249)<>0,OR($F249=\"\",$AW249=\"\",$AX249=\"\",$BB249=\"\",$BC249=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F250:BB250,\"<>0\")-COUNTBLANK(F250:BB250))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R250-S250","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH250+AI250+AJ250","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ250+AR250+AS250","v":0},0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M253:Q253)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},0,null,null,{"$f":"SUM(AN253:AO253)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I253:$AU253)<>0,OR($F253=\"\",$AW253=\"\",$AX253=\"\",$BB253=\"\",$BC253=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V270:W270)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"AD276*(1+5.6%)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":10540},11402,11105,11105,10584,0,0,76,0,10660,0,10660,10762,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":10762},0,0,10762,0,10945,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":10945},0,0,10945,0,11557.92,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":11557.92},0,0,11557.92,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"AD298*(1+5.6%)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,0,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,0,null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Administration"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Departmental Management"}]
[1,null,null,null,null,"Subprogramme manager","Dr PJ Lehohla",null,null,"Post:","Statistician-General"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,0,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012001001"},null,null,1,"SG Office and Support",0,null,10087,18798,12942,12942,11698,0,0,0,0,{"$f":"SUM(M356:Q356)","v":11698},null,{"$f":"R356-S356","v":11698},11330,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":11330},null,null,{"$f":"U356+X356+Z356+AA356","v":11330},{"$f":"AB356-U356","v":0},12405,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":12405},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":12405},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":12564.325244836253},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":12564.325244836253},null,null,{"$f":"AM356+AP356+AR356+AS356","v":12564.325244836253},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":1},null,null,null,2,"Programme Office",0,null,10856,12512,16218,16218,15641,0,0,500,0,{"$f":"SUM(M357:Q357)","v":16141},null,{"$f":"R357-S357","v":16141},15522,null,null,0,{"$f":"U357+X357","v":15522},null,null,15522,0,16454,null,null,0,16454,null,null,16454,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":16665.329107499852},null,null,0,16665.329107499852,null,null,{"$f":"AM357+AP357+AR357+AS357","v":16665.329107499852},0]
[1,null,null,null,3,"Strategy",0,null,7180,7377,10151,10151,9524,0,0,0,0,9524,null,9524,9199,null,null,0,9199,null,null,9199,0,9717,null,null,0,9717,null,null,9717,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":9841.8015642139344},null,null,0,9841.8015642139344,null,null,9841.8015642139344,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":28123},38687,39311,39311,36863,0,0,500,0,37363,0,37363,36051,0,0,0,36051,0,0,36051,0,38576,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":38576},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":38576},{"$f":"SUM(AL356:AL365)","v":0},39071.45591655004,0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":39071.45591655004},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":39071.45591655004},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":27433},37045,38374,38374,36430,0,0,0,0,36430,0,36430,35565,0,0,0,{"$f":"U368+X368","v":35565},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":35565},0,38034,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":38034},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":38034},{"$f":"SUM(AL369,AL372,AL411)","v":0},37961.59991655004,0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":37961.59991655004},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":37961.59991655004},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":20410},23013,28097,28097,24772,0,0,0,0,24772,0,24772,23416,0,0,0,{"$f":"U369+X369","v":23416},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":23416},0,25197,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":25197},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":25197},{"$f":"SUM(AL370:AL371)","v":0},25195.615916550039,0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":25195.615916550039},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":25195.615916550039},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012001001001"},null,null,null,"Salaries and wages",null,null,18288,20608,25401,25401,22210,0,0,0,0,{"$f":"SUM(M370:Q370)","v":22210},null,{"$f":"R370-S370","v":22210},20705,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":20705},null,null,{"$f":"U370+X370+Z370+AA370","v":20705},{"$f":"AB370-U370","v":0},22280,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":22280},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":22280},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":22278.776148777033},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":22278.776148777033},null,null,{"$f":"AM370+AP370+AR370+AS370","v":22278.776148777033},{"$f":"AT370-AM370","v":0}]
[1,"012001001001",null,null,null,"Social contributions",null,null,2122,2405,2696,2696,2562,0,0,0,0,{"$f":"SUM(M371:Q371)","v":2562},null,{"$f":"R371-S371","v":2562},2711,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":2711},null,null,{"$f":"U371+X371+Z371+AA371","v":2711},{"$f":"AB371-U371","v":0},2917,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":2917},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":2917},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":2916.8397677730077},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":2916.8397677730077},null,null,{"$f":"AM371+AP371+AR371+AS371","v":2916.8397677730077},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":7023},14032,10277,10277,11658,0,0,0,0,11658,0,11658,12149,0,0,0,12149,{"$f":"SUM(Z373:Z410)","v":0},0,12149,0,12837,0,0,0,{"$f":"SUM(AH373:AH410)","v":12837},0,0,{"$f":"SUM(AK373:AK410)","v":12837},0,12765.983999999999,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":12765.983999999999},0,0,{"$f":"SUM(AT373:AT410)","v":12765.983999999999},0]
[1,{"$f":"B372","v":"012001001002"},null,null,null,"Administrative fees",null,null,1,26,1,1,1,0,0,0,0,{"$f":"SUM(M373:Q373)","v":1},null,{"$f":"R373-S373","v":1},1,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":1},null,null,{"$f":"U373+X373+Z373+AA373","v":1},{"$f":"AB373-U373","v":0},1,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":1},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":1},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0.99446786632390738},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0.99446786632390738},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0.99446786632390738},{"$f":"AT373-AM373","v":0}]
[1,"012001001002",null,null,null,"Advertising",null,null,81,282,322,322,222,0,0,15,0,237,null,237,231,null,null,0,231,null,null,231,0,246,null,null,0,246,null,null,246,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":244.63909511568124},null,null,0,244.63909511568124,null,null,244.63909511568124,0]
[1,"012001001002",null,null,null,"Minor assets",null,null,3,13,33,33,36,0,0,-10,0,26,null,26,37,null,null,0,37,null,null,37,0,39,null,null,0,39,null,null,39,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":38.784246786632394},null,null,0,38.784246786632394,null,null,38.784246786632394,0]
[0,"012001001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001001002",null,null,null,"Bursaries: Employees",null,null,0,31,83,83,105,0,0,0,0,105,null,105,109,null,null,0,109,null,null,109,0,115,null,null,0,115,null,null,115,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":114.36380462724935},null,null,0,114.36380462724935,null,null,114.36380462724935,0]
[1,"012001001002",null,null,null,"Catering: Departmental activities",null,null,80,162,498,498,271,0,0,-26,0,245,null,245,281,null,null,0,281,null,null,281,0,298,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":298},null,null,298,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":296.35142416452442},null,null,0,296.35142416452442,null,null,296.35142416452442,0]
[1,"012001001002",null,null,null,"Communication (G&S)",null,null,306,59,407,407,372,0,0,-139,0,233,null,233,382,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":382},null,null,382,0,409,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":409},null,null,409,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":406.73735732647816},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":406.73735732647816},null,null,406.73735732647816,0]
[1,"012001001002",null,null,null,"Computer services",null,null,0,0,0,0,60,0,0,-60,0,0,null,0,62,null,null,0,62,null,null,62,0,66,null,null,0,66,null,null,66,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":65.634879177377883},null,null,0,65.634879177377883,null,null,65.634879177377883,0]
[1,"012001001002",null,null,null,"Consultants: Business and advisory services",null,null,84,1496,1259,1259,1364,0,0,-224,0,1140,null,1140,1416,null,null,0,1416,null,null,1416,0,1495,null,null,0,1495,null,null,1495,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":1486.7294601542417},null,null,0,1486.7294601542417,null,null,1486.7294601542417,0]
[0,"012001001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001001002",null,null,null,"Contractors",null,null,59,20,97,97,110,0,0,186,0,296,null,296,114,null,null,0,114,null,null,114,0,121,null,null,0,121,null,null,121,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":120.33061182519282},null,null,0,120.33061182519282,null,null,120.33061182519282,0]
[0,"012001001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001001002",null,null,null,"Entertainment",null,null,26,50,32,32,35,0,0,0,0,35,null,35,36,null,null,0,36,null,null,36,0,38,null,null,0,38,null,null,38,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":37.789778920308478},null,null,0,37.789778920308478,null,null,37.789778920308478,0]
[0,"012001001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001001002",null,null,null,"Consumable supplies",null,null,77,66,112,112,121,0,0,11,0,132,null,132,126,null,null,0,126,null,null,126,0,133,null,null,0,133,null,null,133,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":132.2642262210797},null,null,0,132.2642262210797,null,null,132.2642262210797,0]
[1,"012001001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,731,836,739,739,1217,0,0,-263,0,954,null,954,1263,null,null,0,1263,null,null,1263,0,1333,null,null,0,1333,null,null,1333,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":1325.6256658097686},null,null,0,1325.6256658097686,null,null,1325.6256658097686,0]
[0,"012001001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001001002",null,null,null,"Travel and subsistence",null,null,4931,8595,5208,5208,6833,0,0,145,0,6978,null,6978,7145,null,null,0,7145,null,null,7145,0,7545,null,null,0,7545,null,null,7545,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":7503.2600514138821},null,null,0,7503.2600514138821,null,null,7503.2600514138821,0]
[1,"012001001002",null,null,null,"Training and development",null,null,42,71,166,166,150,0,0,160,0,310,null,310,156,null,null,0,156,null,null,156,0,164,null,null,0,164,null,null,164,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":163.09273007712085},null,null,0,163.09273007712085,null,null,163.09273007712085,0]
[1,"012001001002",null,null,null,"Operating payments",null,null,523,325,875,875,761,0,0,173,0,934,null,934,790,null,null,0,790,null,null,790,0,834,null,null,0,834,null,null,834,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":829.38620051413886},null,null,0,829.38620051413886,null,null,829.38620051413886,0]
[1,"012001001002",null,null,null,"Venues and facilities",null,null,79,2000,445,445,0,0,0,32,0,32,null,32,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012001001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012001001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":58},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":736},0,0,0,0,0,0,0,0,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Departmental Management"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,J$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Departmental Management"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Departmental Management"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[1,null,{"$f":"C416","v":"Departmental Management"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":2},0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":0},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":0},0,0,0,0,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":0},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":0},0,0,0,0,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":0},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[1,null,{"$f":"C416","v":"Departmental Management"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Departmental Management"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Departmental Management"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Departmental Management"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Departmental Management"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Departmental Management"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":58},{"$f":"SUM(J436:J437)","v":734},0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C416","v":"Departmental Management"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":58},734,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Departmental Management"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":632},906,937,937,433,0,0,500,0,933,{"$f":"SUM(S439,S442,S445:S449)","v":0},933,486,0,0,0,486,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},486,0,542,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":542},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":542},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},1109.856,0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":1109.856},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":1109.856},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},0,0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001054"},{"$f":"C416","v":"Departmental Management"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Departmental Management"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":632},750,937,937,433,{"$f":"SUM(N443:N444)","v":0},0,500,0,{"$f":"SUM(M442:Q442)","v":933},{"$f":"SUM(S443:S444)","v":0},933,486,0,0,0,486,{"$f":"SUM(Z443:Z444)","v":0},0,486,0,542,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":542},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":542},{"$f":"SUM(AL443:AL444)","v":0},1109.856,0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":1109.856},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":1109.856},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001057"},{"$f":"C416","v":"Departmental Management"},"Other transfers to households",null,"Other machinery and equipment",null,null,632,750,937,937,433,0,0,500,0,933,null,933,486,null,null,0,486,null,null,486,0,542,null,null,0,542,null,null,542,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":1109.856},null,null,0,1109.856,null,null,1109.856,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012001001062"},null,null,null,"Software and other intangible assets",null,null,0,156,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":28123},{"$f":"SUM(J368,J414,J438,J450)","v":38687},{"$f":"SUM(K368,K414,K438,K450)","v":39311},39311,36863,0,0,500,0,37363,0,37363,36051,0,0,0,36051,0,0,36051,0,38576,0,0,0,38576,0,0,38576,0,39071.45591655004,0,0,0,39071.45591655004,0,0,39071.45591655004,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":1},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},1,{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Corporate Services"}]
[1,null,null,null,null,"Subprogramme manager","Ms A Henning",null,null,"Post:","Deputy Director-General: Corporate Services"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,0,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012001002"},null,null,1,"DDG:Corporate Services Services",0,null,3531,3890,10417,10417,10233,0,0,0,0,{"$f":"SUM(M506:Q506)","v":10233},null,{"$f":"R506-S506","v":10233},10436,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":10436},null,null,{"$f":"U506+X506+Z506+AA506","v":10436},{"$f":"AB506-U506","v":0},11157,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":11157},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":11157},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":12333.485077441588},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":12333.485077441588},null,null,{"$f":"AM506+AP506+AR506+AS506","v":12333.485077441588},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":1},null,null,null,2,"Human Resource Management",0,null,45539,47836,52591,52591,49463,0,0,0,0,{"$f":"SUM(M507:Q507)","v":49463},null,{"$f":"R507-S507","v":49463},50214,null,null,0,{"$f":"U507+X507","v":50214},null,null,50214,0,55772,null,null,0,55772,null,null,55772,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":61653.054561178833},null,null,0,61653.054561178833,null,null,{"$f":"AM507+AP507+AR507+AS507","v":61653.054561178833},0]
[1,null,null,null,3,"Human Capital Development",0,null,54695,44724,42380,42380,36099,0,0,0,0,36099,null,36099,33873,null,null,0,33873,null,null,33873,0,35398,null,null,0,35398,null,null,35398,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":39130.653829100767},null,null,0,39130.653829100767,null,null,39130.653829100767,0]
[1,null,null,null,4,"Facility Management ,Logistics and Security",0,null,53477,54300,54957,54957,54134,0,0,-1250,0,52884,null,52884,55024,null,null,0,55024,null,null,55024,0,56960,null,null,0,56960,null,null,56960,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":62966.326970607945},null,null,0,62966.326970607945,null,null,62966.326970607945,0]
[1,null,null,null,5,"Corporate Governance",0,null,14987,14923,23437,26923,21734,0,0,0,0,21734,null,21734,20306,null,null,0,20306,null,null,20306,0,21707,null,null,0,{"$f":"AD510+AG510","v":21707},null,null,21707,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":23995.963124139511},null,null,0,23995.963124139511,null,null,23995.963124139511,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":172229},165673,183782,187268,171663,0,0,-1250,0,170413,0,170413,169853,0,0,0,169853,0,0,169853,0,180994,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":180994},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":180994},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":200079.48356246867},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":200079.48356246867},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":200079.48356246867},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":156593},150669,167115,171600,155870,0,0,-291,0,155579,0,155579,153497,0,0,0,{"$f":"U518+X518","v":153497},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":153497},{"$f":"SUM(AC519,AC522,AC561)","v":0},164744,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":164744},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":164744},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":182058.84356246862},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":182058.84356246862},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":182058.84356246862},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":112616},117503,125730,125730,111699,0,0,0,0,111699,0,111699,107375,0,0,0,{"$f":"U519+X519","v":107375},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":107375},{"$f":"SUM(AC520:AC521)","v":0},116043,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":116043},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":116043},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":132101.59556246863},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":132101.59556246863},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":132101.59556246863},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012001002001"},null,null,null,"Salaries and wages",null,null,99782,103506,108790,108790,88139,0,0,0,0,{"$f":"SUM(M520:Q520)","v":88139},null,{"$f":"R520-S520","v":88139},82449,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":82449},null,null,{"$f":"U520+X520+Z520+AA520","v":82449},{"$f":"AB520-U520","v":0},89223,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":89223},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":89223},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":101570.1133275608},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":101570.1133275608},null,null,{"$f":"AM520+AP520+AR520+AS520","v":101570.1133275608},{"$f":"AT520-AM520","v":0}]
[1,"012001002001",null,null,null,"Social contributions",null,null,12834,13997,16940,16940,23560,0,0,0,0,{"$f":"SUM(M521:Q521)","v":23560},null,{"$f":"R521-S521","v":23560},24926,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":24926},null,null,{"$f":"U521+X521+Z521+AA521","v":24926},{"$f":"AB521-U521","v":0},26820,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":26820},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":26820},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":30531.482234907824},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":30531.482234907824},null,null,{"$f":"AM521+AP521+AR521+AS521","v":30531.482234907824},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":43977},33166,41385,45870,44171,0,0,-291,0,43880,0,43880,46122,0,0,0,46122,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},46122,0,48701,0,0,0,{"$f":"SUM(AH523:AH560)","v":48701},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":48701},{"$f":"SUM(AL523:AL560)","v":0},49957.248,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":49957.248},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":49957.248},{"$f":"SUM(AU523:AU560)","v":0}]
[1,{"$f":"B522","v":"012001002002"},null,null,null,"Administrative fees",null,null,635,0,0,0,0,0,0,0,0,{"$f":"SUM(M523:Q523)","v":0},null,{"$f":"R523-S523","v":0},0,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":0},null,null,{"$f":"U523+X523+Z523+AA523","v":0},{"$f":"AB523-U523","v":0},0,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":0},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":0},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":0},null,null,{"$f":"AM523+AP523+AR523+AS523","v":0},{"$f":"AT523-AM523","v":0}]
[1,"012001002002",null,null,null,"Advertising",null,null,734,1329,1220,1220,1533,0,0,-437,0,1096,null,1096,1609,null,null,0,1609,null,null,1609,0,1699,null,null,0,1699,null,null,1699,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":1742.8259040266114},null,null,0,1742.8259040266114,null,null,1742.8259040266114,0]
[1,"012001002002",null,null,null,"Minor assets",null,null,104,49,161,161,148,0,0,-27,0,121,null,121,156,null,null,0,156,null,null,156,0,164,null,null,0,164,null,null,164,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":168.23039921151516},null,null,0,168.23039921151516,null,null,168.23039921151516,0]
[0,"012001002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001002002",null,null,null,"Bursaries: Employees",null,null,2958,377,697,697,737,0,0,0,0,737,null,737,774,null,null,0,774,null,null,774,0,818,null,null,0,818,null,null,818,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":839.10040582328907},null,null,0,839.10040582328907,null,null,839.10040582328907,0]
[1,"012001002002",null,null,null,"Catering: Departmental activities",null,null,782,755,972,972,1162,0,0,28,0,1190,null,1190,1220,null,null,0,1220,null,null,1220,0,1288,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":1288},null,null,1288,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":1321.22411088068},null,null,0,1321.22411088068,null,null,1321.22411088068,0]
[1,"012001002002",null,null,null,"Communication (G&S)",null,null,2047,1452,2249,2249,2276,0,0,-571,0,1705,null,1705,2389,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":2389},null,null,2389,0,2523,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":2523},null,null,2523,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":2588.0810805527608},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":2588.0810805527608},null,null,2588.0810805527608,0]
[1,"012001002002",null,null,null,"Computer services",null,null,617,664,655,655,878,0,0,0,0,878,null,878,922,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":922},null,null,922,0,973,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":973},null,null,973,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":998.09864898051364},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":998.09864898051364},null,null,998.09864898051364,0]
[1,"012001002002",null,null,null,"Consultants: Business and advisory services",null,null,411,982,4499,4499,5215,0,0,-821,0,4394,null,4394,5475,null,null,0,5475,null,null,5475,0,5782,null,null,0,5782,null,null,5782,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":5931.147367323053},null,null,0,5931.147367323053,null,null,5931.147367323053,0]
[0,"012001002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001002002",null,null,null,"Legal services (G&S)",null,null,1535,2311,2805,6291,2751,0,0,-58,0,{"$f":"SUM(M534:Q534)","v":2693},null,2693,2888,null,null,0,2888,null,null,2888,0,3050,null,null,0,3050,null,null,3050,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":3128.6751072873249},null,null,0,3128.6751072873249,null,null,3128.6751072873249,0]
[0,"012001002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001002002",null,null,null,"Contractors",null,null,1983,1789,2418,2418,2752,0,0,-565,0,2187,null,2187,2889,null,null,0,2889,null,null,2889,0,3050,null,null,0,3050,null,null,3050,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":3128.6751072873249},null,null,0,3128.6751072873249,null,null,3128.6751072873249,0]
[1,"012001002002",null,null,null,"Agency and support/outsourced services",null,null,0,16,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001002002",null,null,null,"Entertainment",null,null,2,2,12,12,13,0,0,0,0,13,null,13,13,null,null,0,13,null,null,13,0,14,null,null,0,14,null,null,14,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":14.361131640007391},null,null,0,14.361131640007391,null,null,14.361131640007391,0]
[1,"012001002002",null,null,null,"Fleet services (including government motor transport)",null,null,2769,2815,3239,4238,3339,0,0,7,0,3346,null,3346,3506,null,null,0,3506,null,null,3506,0,3702,null,null,0,3702,null,null,3702,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":3797.4935236648116},null,null,0,3797.4935236648116,null,null,3797.4935236648116,0]
[0,"012001002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001002002",null,null,null,"Consumable supplies",null,null,396,316,392,392,399,0,0,252,0,651,null,651,419,null,null,0,419,null,null,419,0,443,null,null,0,443,null,null,443,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":454.42723689451964},null,null,0,454.42723689451964,null,null,454.42723689451964,0]
[1,"012001002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,967,2973,946,946,1085,0,0,-256,0,829,null,829,1139,null,null,0,1139,null,null,1139,0,1203,null,null,0,1203,null,null,1203,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":1234.0315259234924},null,null,0,1234.0315259234924,null,null,1234.0315259234924,0]
[1,"012001002002",null,null,null,"Operating leases",null,null,4739,3560,5284,5284,5591,0,0,0,0,5591,null,5591,5869,null,null,0,5869,null,null,5869,0,6198,null,null,0,6198,null,null,6198,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":6357.8781360547018},null,null,0,6357.8781360547018,null,null,6357.8781360547018,0]
[1,"012001002002",null,null,null,"Rental and hiring",null,null,9,10,50,50,11,0,0,120,0,131,null,131,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":12.309541405720621},null,null,0,12.309541405720621,null,null,12.309541405720621,0]
[1,"012001002002",null,null,null,"Property payments",null,null,2931,257,600,600,0,0,0,503,0,503,null,503,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001002002",null,null,null,"Travel and subsistence",null,null,12595,10957,9649,9649,9391,0,0,954,0,10345,null,10345,9610,null,null,0,9610,null,null,9610,0,10148,null,null,0,10148,null,null,10148,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":10409.768848771073},null,null,0,10409.768848771073,null,null,10409.768848771073,0]
[1,"012001002002",null,null,null,"Training and development",null,null,6487,1095,4068,4068,5265,0,0,384,0,5649,null,5649,5527,null,null,0,5527,null,null,5527,0,5832,null,null,0,5832,null,null,5832,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":5982.4371231802224},null,null,0,5982.4371231802224,null,null,5982.4371231802224,0]
[1,"012001002002",null,null,null,"Operating payments",null,null,1275,1457,1469,1469,1625,0,0,196,0,1821,null,1821,1706,null,null,0,1706,null,null,1706,0,1802,null,null,0,1802,null,null,1802,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":1848.4828010923802},null,null,0,1848.4828010923802,null,null,1848.4828010923802,0]
[1,"012001002002",null,null,null,"Venues and facilities",null,null,1,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"012001002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012001002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":10462},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":10505},11105,11105,10584,0,0,41,0,10625,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},10625,10762,0,0,0,10762,0,0,10762,0,10945,0,0,0,10945,0,0,10945,0,11557.92,0,0,0,11557.92,0,0,11557.92,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Corporate Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Corporate Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Corporate Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[1,null,{"$f":"C566","v":"Corporate Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":12},{"$f":"SUM(J573:J574)","v":2},14,14,14,0,0,0,0,14,{"$f":"SUM(S573:S574)","v":0},14,15,0,0,0,15,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":15},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":16},0,0,0,16,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":16},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":16.896000000000001},{"$f":"SUM(AN573:AN574)","v":0},0,0,16.896000000000001,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":16.896000000000001},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[1,null,{"$f":"C566","v":"Corporate Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":12},2,14,14,14,0,0,0,0,14,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":14},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":15},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":15},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":15},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":16},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":16},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":16},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":16.896000000000001},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":16.896000000000001},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":16.896000000000001},{"$f":"AT574-AM574","v":0}]
[1,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":7500},7500,8191,8191,7500,0,0,0,0,7500,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":7500},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":7500},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":7500},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":7500},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":7500},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":7500},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":7500},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":7920},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":7920},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":7920},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Corporate Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Corporate Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Corporate Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Corporate Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[1,null,{"$f":"C566","v":"Corporate Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":110},238,123,123,130,0,0,0,0,130,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":130},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":137},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":137},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":137},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":145},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":145},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":145},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":153.12},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":153.12},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":153.12},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":2840},{"$f":"SUM(J586:J587)","v":2765},2777,2777,2940,0,0,41,0,2981,{"$f":"SUM(S586:S587)","v":0},2981,3110,0,0,0,3110,0,0,3110,0,3284,0,0,0,3284,0,0,3284,0,3467.904,0,0,0,3467.904,0,0,3467.904,0]
[1,null,{"$f":"C566","v":"Corporate Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":374},474,0,0,0,0,0,41,0,41,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":41},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":0},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":0},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":0},{"$f":"AT586-AM586","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":2466},2291,2777,2777,2940,0,0,0,0,2940,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":2940},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":3110},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":3110},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":3110},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":3284},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":3284},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":3284},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":3467.904},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":3467.904},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":3467.904},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Corporate Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":5174},4499,5562,4563,5209,0,0,-1000,0,4209,{"$f":"SUM(S589,S592,S595:S599)","v":0},4209,5594,0,0,0,5594,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":5594},0,5305,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":5305},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":5305},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":6462.72},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":6462.72},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":6462.72},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F590,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F590,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002054"},{"$f":"C566","v":"Corporate Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F591,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F591,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,null,{"$f":"C566","v":"Corporate Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":5174},4499,5562,4563,5209,{"$f":"SUM(N593:N594)","v":0},0,-1000,0,{"$f":"SUM(M592:Q592)","v":4209},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":4209},5594,0,0,0,5594,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},5594,0,5305,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":5305},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":5305},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":6462.72},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":6462.72},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":6462.72},{"$f":"SUM(AU593:AU594)","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002056"},43,41,null,"Transport equipment",null,null,3510,2530,3914,2915,4141,0,0,-1000,0,{"$f":"SUM(M593:Q593)","v":3141},null,{"$f":"R593-S593","v":3141},4287,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":4287},null,null,{"$f":"U593+X593+Z593+AA593","v":4287},{"$f":"AB593-U593","v":0},3527,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":3527},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":3527},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":4626.3360000000002},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":4626.3360000000002},null,null,{"$f":"AM593+AP593+AR593+AS593","v":4626.3360000000002},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002057"},{"$f":"C566","v":"Corporate Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,1664,1969,1648,1648,1068,0,0,0,0,1068,null,1068,1307,null,null,0,1307,null,null,1307,0,1778,null,null,0,1778,null,null,1778,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":1836.384},null,null,0,1836.384,null,null,1836.384,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012001002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":172229},{"$f":"SUM(J518,J564,J588,J600)","v":165673},{"$f":"SUM(K518,K564,K588,K600)","v":183782},187268,171663,0,0,-1250,0,170413,0,170413,169853,0,0,0,169853,0,0,169853,0,180994,0,0,0,180994,0,0,180994,0,200079.48356246864,0,0,0,200079.48356246864,0,0,200079.48356246864,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":1},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Financial Administration"}]
[1,null,null,null,null,"Subprogramme manager","Mr B Mathunjwa",null,null,"Post:","Chief Financial Officer"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,0,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012001003"},null,null,1,"Financial Administration",0,null,66555,68672,83072,83072,78738,0,0,0,0,{"$f":"SUM(M656:Q656)","v":78738},null,{"$f":"R656-S656","v":78738},79739,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":79739},null,null,{"$f":"U656+X656+Z656+AA656","v":79739},{"$f":"AB656-U656","v":0},85499,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":85499},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":85499},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":86498.563779368676},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":86498.563779368676},null,null,{"$f":"AM656+AP656+AR656+AS656","v":86498.563779368676},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,0,{"$f":"U657+X657","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":0},null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD661+AG661","v":0},null,null,0,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":66555},68672,83072,83072,78738,0,0,0,0,78738,0,78738,79739,0,0,0,79739,0,0,79739,0,85499,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":85499},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":85499},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":86498.563779368676},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":86498.563779368676},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":86498.563779368676},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":65964},67941,80318,80318,76882,0,0,-13,0,76869,0,76869,77816,0,0,0,{"$f":"U668+X668","v":77816},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":77816},{"$f":"SUM(AC669,AC672,AC711)","v":0},83413,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":83413},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":83413},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":83308.38777936867},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":83308.38777936867},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":83308.38777936867},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":54984},59684,66437,66437,61858,0,0,0,0,61858,0,61858,61909,0,0,0,{"$f":"U669+X669","v":61909},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":61909},{"$f":"SUM(AC670:AC671)","v":0},66616,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":66616},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":66616},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":66614.083779368666},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":66614.083779368666},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":66614.083779368666},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012001003001"},null,null,null,"Salaries and wages",null,null,47883,51541,57240,57240,52332,0,0,0,0,{"$f":"SUM(M670:Q670)","v":52332},null,{"$f":"R670-S670","v":52332},51830,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":51830},null,null,{"$f":"U670+X670+Z670+AA670","v":51830},{"$f":"AB670-U670","v":0},55771,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":55771},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":55771},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":55769.395737648163},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":55769.395737648163},null,null,{"$f":"AM670+AP670+AR670+AS670","v":55769.395737648163},{"$f":"AT670-AM670","v":0}]
[1,"012001003001",null,null,null,"Social contributions",null,null,7101,8143,9197,9197,9526,0,0,0,0,{"$f":"SUM(M671:Q671)","v":9526},null,{"$f":"R671-S671","v":9526},10079,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":10079},null,null,{"$f":"U671+X671+Z671+AA671","v":10079},{"$f":"AB671-U671","v":0},10845,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":10845},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":10845},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":10844.688041720505},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":10844.688041720505},null,null,{"$f":"AM671+AP671+AR671+AS671","v":10844.688041720505},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":10980},8257,13881,13881,15024,0,0,-13,0,15011,0,15011,15907,0,0,0,15907,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},15907,0,16797,0,0,0,{"$f":"SUM(AH673:AH710)","v":16797},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":16797},{"$f":"SUM(AL673:AL710)","v":0},16694.304,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":16694.304},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":16694.304},{"$f":"SUM(AU673:AU710)","v":0}]
[1,{"$f":"B672","v":"012001003002"},null,null,null,"Administrative fees",null,null,593,519,626,626,662,0,0,-144,0,{"$f":"SUM(M673:Q673)","v":518},null,{"$f":"R673-S673","v":518},701,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":701},null,null,{"$f":"U673+X673+Z673+AA673","v":701},{"$f":"AB673-U673","v":0},740,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":740},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":740},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":735.47567779960707},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":735.47567779960707},null,null,{"$f":"AM673+AP673+AR673+AS673","v":735.47567779960707},{"$f":"AT673-AM673","v":0}]
[1,"012001003002",null,null,null,"Advertising",null,null,16,11,53,53,32,0,0,10,0,42,null,42,34,null,null,0,34,null,null,34,0,36,null,null,0,36,null,null,36,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":35.779897838899807},null,null,0,35.779897838899807,null,null,35.779897838899807,0]
[1,"012001003002",null,null,null,"Minor assets",null,null,33,82,418,418,441,0,0,98,0,539,null,539,523,null,null,0,523,null,null,523,0,553,null,null,0,553,null,null,553,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":549.61898624754417},null,null,0,549.61898624754417,null,null,549.61898624754417,0]
[1,"012001003002",null,null,null,"Audit costs: External",null,null,5895,6713,6573,6573,7234,0,0,0,0,7234,null,7234,7753,null,null,0,7753,null,null,7753,0,8187,null,null,0,8187,null,null,8187,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":8136.9451001964635},null,null,0,8136.9451001964635,null,null,8136.9451001964635,0]
[0,"012001003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001003002",null,null,null,"Catering: Departmental activities",null,null,12,5,24,24,19,0,0,-4,0,15,null,15,20,null,null,0,20,null,null,20,0,21,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":21},null,null,21,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":20.871607072691553},null,null,0,20.871607072691553,null,null,20.871607072691553,0]
[1,"012001003002",null,null,null,"Communication (G&S)",null,null,683,606,770,770,849,0,0,-247,0,602,null,602,898,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":898},null,null,898,0,948,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":948},null,null,948,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":942.20397642436149},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":942.20397642436149},null,null,942.20397642436149,0]
[1,"012001003002",null,null,null,"Computer services",null,null,1376,1353,1735,1735,1836,0,0,-229,0,1607,null,1607,1943,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":1943},null,null,1943,0,2052,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":2052},null,null,2052,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":2039.4541768172887},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":2039.4541768172887},null,null,2039.4541768172887,0]
[1,"012001003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,15,0,15,null,15,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001003002",null,null,null,"Contractors",null,null,6,0,22,22,5,0,0,-3,0,2,null,2,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":4.9694302554027505},null,null,0,4.9694302554027505,null,null,4.9694302554027505,0]
[0,"012001003002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001003002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":1.9877721021611001},null,null,0,1.9877721021611001,null,null,1.9877721021611001,0]
[0,"012001003002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001003002",null,null,null,"Consumable supplies",null,null,-11,3,113,113,105,0,0,42,0,147,null,147,109,null,null,0,109,null,null,109,0,115,null,null,0,115,null,null,115,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":114.29689587426327},null,null,0,114.29689587426327,null,null,114.29689587426327,0]
[1,"012001003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,826,-2803,1393,1393,1411,0,0,-113,0,1298,null,1298,1481,null,null,0,1481,null,null,1481,0,1564,null,null,0,1564,null,null,1564,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":1554.4377838899804},null,null,0,1554.4377838899804,null,null,1554.4377838899804,0]
[0,"012001003002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001003002",null,null,null,"Travel and subsistence",null,null,1380,1574,1828,1828,2148,0,0,-99,0,2049,null,2049,2142,null,null,0,2142,null,null,2142,0,2262,null,null,0,2262,null,null,2262,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":2248.1702475442044},null,null,0,2248.1702475442044,null,null,2248.1702475442044,0]
[0,"012001003002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001003002",null,null,null,"Operating payments",null,null,171,194,324,324,280,0,0,661,0,941,null,941,296,null,null,0,296,null,null,296,0,312,null,null,0,312,null,null,312,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":310.09244793713162},null,null,0,310.09244793713162,null,null,310.09244793713162,0]
[0,"012001003002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012001003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012001003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":20},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":158},0,0,0,0,0,13,0,13,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Financial Administration"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Financial Administration"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Financial Administration"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Financial Administration"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Financial Administration"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Financial Administration"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Financial Administration"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Financial Administration"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Financial Administration"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Financial Administration"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":20},{"$f":"SUM(J736:J737)","v":158},0,0,0,0,0,13,0,13,{"$f":"SUM(S736:S737)","v":0},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Financial Administration"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":20},158,0,0,0,0,0,13,0,13,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":13},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":0},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":0},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":0},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Financial Administration"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":571},573,2754,2754,1856,0,0,0,0,1856,{"$f":"SUM(S739,S742,S745:S749)","v":0},1856,1923,0,0,0,1923,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":1923},0,2086,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":2086},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":2086},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":3190.1759999999999},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":3190.1759999999999},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":3190.1759999999999},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":11},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F740,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F740,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003054"},{"$f":"C716","v":"Financial Administration"},"Non-profit institutions",null,"Buildings",null,null,11,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F741,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F741,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,null,{"$f":"C716","v":"Financial Administration"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":560},573,2754,2754,1856,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":1856},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":1856},1923,0,0,0,1923,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},1923,0,2086,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":2086},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":2086},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":3190.1759999999999},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":3190.1759999999999},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":3190.1759999999999},{"$f":"SUM(AU743:AU744)","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},null,null,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},null,null,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003057"},{"$f":"C716","v":"Financial Administration"},"Other transfers to households",null,"Other machinery and equipment",null,null,560,573,2754,2754,1856,0,0,0,0,1856,null,1856,1923,null,null,0,1923,null,null,1923,0,2086,null,null,0,2086,null,null,2086,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":3190.1759999999999},null,null,0,3190.1759999999999,null,null,3190.1759999999999,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012001003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":66555},{"$f":"SUM(J668,J714,J738,J750)","v":68672},{"$f":"SUM(K668,K714,K738,K750)","v":83072},83072,78738,0,0,0,0,78738,0,78738,79739,0,0,0,79739,0,0,79739,0,85499,0,0,0,85499,0,0,85499,0,86498.563779368676,0,0,0,86498.563779368676,0,0,86498.563779368676,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":1},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":11},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Internal Audit"}]
[1,null,null,null,null,"Subprogramme manager","Mr M Mohale",null,null,"Post:","Executive Manager:Internal Audit "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,0,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012001004"},null,null,1,"Internal Audit",0,null,9587,11103,13178,13178,12482,0,0,0,0,{"$f":"SUM(M806:Q806)","v":12482},null,{"$f":"R806-S806","v":12482},12519,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":12519},null,null,{"$f":"U806+X806+Z806+AA806","v":12519},{"$f":"AB806-U806","v":0},13427,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":13427},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":13427},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":13519.111963271469},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":13519.111963271469},null,null,{"$f":"AM806+AP806+AR806+AS806","v":13519.111963271469},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":9587},11103,13178,13178,12482,0,0,0,0,12482,0,12482,12519,0,0,0,12519,0,0,12519,0,13427,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":13427},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":13427},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":13519.111963271469},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":13519.111963271469},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":13519.111963271469},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":9467},10950,13067,13067,12364,0,0,0,0,12364,0,12364,12395,0,0,0,{"$f":"U818+X818","v":12395},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":12395},{"$f":"SUM(AC819,AC822,AC861)","v":0},13296,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":13296},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":13296},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":13388.167963271469},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":13388.167963271469},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":13388.167963271469},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":8293},9434,11167,11167,10375,0,0,0,0,10375,0,10375,10306,0,0,0,{"$f":"U819+X819","v":10306},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":10306},{"$f":"SUM(AC820:AC821)","v":0},11091,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":11091},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":11091},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":11089.255963271469},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":11089.255963271469},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":11089.255963271469},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012001004001"},null,null,null,"Salaries and wages",null,null,7341,8406,9946,9946,9077,0,0,0,0,{"$f":"SUM(M820:Q820)","v":9077},null,{"$f":"R820-S820","v":9077},8933,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":8933},null,null,{"$f":"U820+X820+Z820+AA820","v":8933},{"$f":"AB820-U820","v":0},9614,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":9614},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":9614},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":9612.4882184556755},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":9612.4882184556755},null,null,{"$f":"AM820+AP820+AR820+AS820","v":9612.4882184556755},{"$f":"AT820-AM820","v":0}]
[1,"012001004001",null,null,null,"Social contributions",null,null,952,1028,1221,1221,1298,0,0,0,0,{"$f":"SUM(M821:Q821)","v":1298},null,{"$f":"R821-S821","v":1298},1373,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":1373},null,null,{"$f":"U821+X821+Z821+AA821","v":1373},{"$f":"AB821-U821","v":0},1477,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":1477},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":1477},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":1476.7677448157931},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":1476.7677448157931},null,null,{"$f":"AM821+AP821+AR821+AS821","v":1476.7677448157931},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":1174},1516,1900,1900,1989,0,0,0,0,1989,0,1989,2089,0,0,0,2089,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},2089,0,2205,0,0,0,{"$f":"SUM(AH823:AH860)","v":2205},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":2205},{"$f":"SUM(AL823:AL860)","v":0},2298.9120000000003,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":2298.9120000000003},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":2298.9120000000003},{"$f":"SUM(AU823:AU860)","v":0}]
[0,{"$f":"B822","v":"012001004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M823:Q823)","v":0},null,{"$f":"R823-S823","v":0},0,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":0},null,null,{"$f":"U823+X823+Z823+AA823","v":0},{"$f":"AB823-U823","v":0},0,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":0},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":0},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":0},null,null,{"$f":"AM823+AP823+AR823+AS823","v":0},{"$f":"AT823-AM823","v":0}]
[0,"012001004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Minor assets",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Audit costs: External",null,null,0,455,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Catering: Departmental activities",null,null,3,5,13,13,19,0,0,-3,0,16,null,16,21,null,null,0,21,null,null,21,0,22,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":22},null,null,22,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":22.936990476190477},null,null,0,22.936990476190477,null,null,22.936990476190477,0]
[1,"012001004002",null,null,null,"Communication (G&S)",null,null,63,40,82,82,87,0,0,-48,0,39,null,39,92,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":92},null,null,92,0,97,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":97},null,null,97,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":101.1312761904762},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":101.1312761904762},null,null,101.1312761904762,0]
[1,"012001004002",null,null,null,"Computer services",null,null,0,275,1,1,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":0},null,null,0,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":0},null,null,0,0]
[1,"012001004002",null,null,null,"Consultants: Business and advisory services",null,null,492,130,1172,709,1064,0,0,-68,0,996,null,996,1127,null,null,0,1127,null,null,1127,0,1190,null,null,0,1190,null,null,1190,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":1240.6826666666668},null,null,0,1240.6826666666668,null,null,1240.6826666666668,0]
[0,"012001004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Contractors",null,null,1,0,1,1,2,0,0,-2,0,0,null,0,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":2.0851809523809526},null,null,0,2.0851809523809526,null,null,2.0851809523809526,0]
[0,"012001004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":2.0851809523809526},null,null,0,2.0851809523809526,null,null,2.0851809523809526,0]
[1,"012001004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,1,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Consumable supplies",null,null,1,6,4,4,5,0,0,1,0,6,null,6,5,null,null,0,5,null,null,5,0,6,null,null,0,6,null,null,6,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":6.2555428571428573},null,null,0,6.2555428571428573,null,null,6.2555428571428573,0]
[1,"012001004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,67,47,2,2,57,0,0,-52,0,5,null,5,60,null,null,0,60,null,null,60,0,63,null,null,0,63,null,null,63,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":65.683199999999999},null,null,0,65.683199999999999,null,null,65.683199999999999,0]
[0,"012001004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001004002",null,null,null,"Travel and subsistence",null,null,509,481,445,908,642,0,0,34,0,676,null,676,661,null,null,0,661,null,null,661,0,697,null,null,0,697,null,null,697,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":726.68556190476204},null,null,0,726.68556190476204,null,null,726.68556190476204,0]
[1,"012001004002",null,null,null,"Training and development",null,null,37,72,168,168,110,0,0,105,0,215,null,215,117,null,null,0,117,null,null,117,0,124,null,null,0,124,null,null,124,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":129.28121904761906},null,null,0,129.28121904761906,null,null,129.28121904761906,0]
[1,"012001004002",null,null,null,"Operating payments",null,null,1,3,3,3,1,0,0,32,0,33,null,33,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":2.0851809523809526},null,null,0,2.0851809523809526,null,null,2.0851809523809526,0]
[1,"012001004002",null,null,null,"Venues and facilities",null,null,0,0,7,7,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012001004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012001004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":0},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Internal Audit"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Internal Audit"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Internal Audit"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Internal Audit"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Internal Audit"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Internal Audit"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Internal Audit"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Internal Audit"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Internal Audit"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Internal Audit"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S886:S887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Internal Audit"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Internal Audit"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":120},153,111,111,118,0,0,0,0,118,{"$f":"SUM(S889,S892,S895:S899)","v":0},118,124,0,0,0,124,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":124},0,131,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":131},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":131},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":130.94400000000002},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":130.94400000000002},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":130.94400000000002},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F890,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F890,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004054"},{"$f":"C866","v":"Internal Audit"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F891,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F891,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,null,{"$f":"C866","v":"Internal Audit"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":120},153,111,111,118,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":118},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":118},124,0,0,0,124,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},124,0,131,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":131},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":131},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":130.94400000000002},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":130.94400000000002},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":130.94400000000002},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004057"},{"$f":"C866","v":"Internal Audit"},"Other transfers to households",null,"Other machinery and equipment",null,null,120,153,111,111,118,0,0,0,0,118,null,118,124,null,null,0,124,null,null,124,0,131,null,null,0,131,null,null,131,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":130.94400000000002},null,null,0,130.94400000000002,null,null,130.94400000000002,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012001004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":9587},{"$f":"SUM(J818,J864,J888,J900)","v":11103},{"$f":"SUM(K818,K864,K888,K900)","v":13178},13178,12482,0,0,0,0,12482,0,12482,12519,0,0,0,12519,0,0,12519,0,13427,0,0,0,13427,0,0,13427,0,13519.111963271469,0,0,0,13519.111963271469,0,0,13519.111963271469,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":1},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"National Statistics System"}]
[1,null,null,null,null,"Subprogramme manager","Ms Y Mpetsheni",null,null,"Post:","Acting Deputy Director-General: National Statistics System"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,0,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012001005"},null,null,1,"National Statistics System",0,null,22164,21691,32261,32261,29253,0,0,0,0,{"$f":"SUM(M956:Q956)","v":29253},null,{"$f":"R956-S956","v":29253},28426,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":28426},null,null,{"$f":"U956+X956+Z956+AA956","v":28426},{"$f":"AB956-U956","v":0},30335,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":30335},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":30335},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":30646.075943567212},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":30646.075943567212},null,null,{"$f":"AM956+AP956+AR956+AS956","v":30646.075943567212},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":22164},21691,32261,32261,29253,0,0,0,0,29253,0,29253,28426,0,0,0,28426,0,0,28426,0,30335,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":30335},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":30335},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":30646.075943567212},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":30646.075943567212},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":30646.075943567212},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":21896},21063,31318,31318,28443,0,0,-22,0,28421,0,28421,27569,0,0,0,{"$f":"U968+X968","v":27569},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":27569},{"$f":"SUM(AC969,AC972,AC1011)","v":0},29430,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":29430},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":29430},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":29741.083943567213},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":29741.083943567213},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":29741.083943567213},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":15291},15077,21075,21075,17214,0,0,0,0,17214,0,17214,15835,0,0,0,{"$f":"U969+X969","v":15835},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":15835},{"$f":"SUM(AC970:AC971)","v":0},17039,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":17039},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":17039},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":17038.459943567213},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":17038.459943567213},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":17038.459943567213},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012001005001"},null,null,null,"Salaries and wages",null,null,13843,13558,18776,18776,14819,0,0,0,0,{"$f":"SUM(M970:Q970)","v":14819},null,{"$f":"R970-S970","v":14819},13301,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":13301},null,null,{"$f":"U970+X970+Z970+AA970","v":13301},{"$f":"AB970-U970","v":0},14312,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":14312},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":14312},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":14311.546376684897},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":14311.546376684897},null,null,{"$f":"AM970+AP970+AR970+AS970","v":14311.546376684897},{"$f":"AT970-AM970","v":0}]
[1,"012001005001",null,null,null,"Social contributions",null,null,1448,1519,2299,2299,2395,0,0,0,0,{"$f":"SUM(M971:Q971)","v":2395},null,{"$f":"R971-S971","v":2395},2534,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":2534},null,null,{"$f":"U971+X971+Z971+AA971","v":2534},{"$f":"AB971-U971","v":0},2727,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":2727},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":2727},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":2726.9135668823164},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":2726.9135668823164},null,null,{"$f":"AM971+AP971+AR971+AS971","v":2726.9135668823164},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":6600},5986,10243,10243,11229,0,0,-22,0,11207,0,11207,11734,0,0,0,11734,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},11734,0,12391,0,0,0,{"$f":"SUM(AH973:AH1010)","v":12391},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":12391},{"$f":"SUM(AL973:AL1010)","v":0},12702.624,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":12702.624},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":12702.624},{"$f":"SUM(AU973:AU1010)","v":0}]
[1,{"$f":"B972","v":"012001005002"},null,null,null,"Administrative fees",null,null,2,3,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[1,"012001005002",null,null,null,"Advertising",null,null,16,0,163,163,234,0,0,-20,0,214,null,214,247,null,null,0,247,null,null,247,0,261,null,null,0,261,null,null,261,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":267.56394673553388},null,null,0,267.56394673553388,null,null,267.56394673553388,0]
[1,"012001005002",null,null,null,"Minor assets",null,null,5,0,15,15,66,0,0,-12,0,54,null,54,70,null,null,0,70,null,null,70,0,74,null,null,0,74,null,null,74,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":75.861042369461714},null,null,0,75.861042369461714,null,null,75.861042369461714,0]
[0,"012001005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001005002",null,null,null,"Bursaries: Employees",null,null,0,40,23,23,24,0,0,0,0,24,null,24,26,null,null,0,26,null,null,26,0,27,null,null,0,27,null,null,27,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":27.679028972641433},null,null,0,27.679028972641433,null,null,27.679028972641433,0]
[1,"012001005002",null,null,null,"Catering: Departmental activities",null,null,209,318,374,374,539,0,0,153,0,692,null,692,571,null,null,0,571,null,null,571,0,603,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":603},null,null,603,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":618.16498038899203},null,null,0,618.16498038899203,null,null,618.16498038899203,0]
[1,"012001005002",null,null,null,"Communication (G&S)",null,null,210,76,352,352,354,0,0,-45,0,309,null,309,374,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":374},null,null,374,0,395,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":395},null,null,395,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":404.93394237753205},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":404.93394237753205},null,null,404.93394237753205,0]
[1,"012001005002",null,null,null,"Computer services",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":0},null,null,0,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":0},null,null,0,0]
[1,"012001005002",null,null,null,"Consultants: Business and advisory services",null,null,216,1541,3017,3017,3403,0,0,0,0,3403,null,3403,3601,null,null,0,3601,null,null,3601,0,3803,null,null,0,3803,null,null,3803,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":3898.6424882576061},null,null,0,3898.6424882576061,null,null,3898.6424882576061,0]
[0,"012001005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001005002",null,null,null,"Contractors",null,null,4,2,5,5,5,0,0,-2,0,3,null,3,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":5.1257461060447103},null,null,0,5.1257461060447103,null,null,5.1257461060447103,0]
[0,"012001005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001005002",null,null,null,"Entertainment",null,null,2,0,13,13,14,0,0,0,0,14,null,14,15,null,null,0,15,null,null,15,0,16,null,null,0,16,null,null,16,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":16.402387539343071},null,null,0,16.402387539343071,null,null,16.402387539343071,0]
[1,"012001005002",null,null,null,"Fleet services (including government motor transport)",null,null,448,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001005002",null,null,null,"Consumable supplies",null,null,85,34,71,71,83,0,0,109,0,192,null,192,87,null,null,0,87,null,null,87,0,92,null,null,0,92,null,null,92,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":94.31372835122265},null,null,0,94.31372835122265,null,null,94.31372835122265,0]
[1,"012001005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,275,325,354,354,745,0,0,-167,0,578,null,578,783,null,null,0,783,null,null,783,0,827,null,null,0,827,null,null,827,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":847.79840593979509},null,null,0,847.79840593979509,null,null,847.79840593979509,0]
[0,"012001005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001005002",null,null,null,"Travel and subsistence",null,null,3429,3308,3485,3485,3558,0,0,1285,0,4843,null,4843,3770,null,null,0,3770,null,null,3770,0,3827,null,null,0,3827,null,null,3827,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":3923.2460695666209},null,null,0,3923.2460695666209,null,null,3923.2460695666209,0]
[1,"012001005002",null,null,null,"Training and development",null,null,43,0,79,79,84,0,0,0,0,84,null,84,88,null,null,0,88,null,null,88,0,93,null,null,0,93,null,null,93,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":95.338877572431599},null,null,0,95.338877572431599,null,null,95.338877572431599,0]
[1,"012001005002",null,null,null,"Operating payments",null,null,1124,155,550,550,379,0,0,167,0,546,null,546,401,null,null,0,401,null,null,401,0,423,null,null,0,423,null,null,423,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":433.63812057138244},null,null,0,433.63812057138244,null,null,433.63812057138244,0]
[1,"012001005002",null,null,null,"Venues and facilities",null,null,532,182,1742,1742,1741,0,0,-1490,0,251,null,251,1696,null,null,0,1696,null,null,1696,0,1945,null,null,0,1945,null,null,1945,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":1993.9152352513922},null,null,0,1993.9152352513922,null,null,1993.9152352513922,0]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[1,{"$f":"B1011","v":"012001005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,5,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012001005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":0},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":3},0,0,0,0,0,22,0,22,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"National Statistics System"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"National Statistics System"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":0},{"$f":"SUM(J1036:J1037)","v":3},0,0,0,0,0,22,0,22,{"$f":"SUM(S1036:S1037)","v":0},22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"National Statistics System"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":0},3,0,0,0,0,0,22,0,22,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":22},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"National Statistics System"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":268},625,943,943,810,0,0,0,0,810,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},810,857,0,0,0,857,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":857},0,905,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":905},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":905},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":904.99200000000008},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":904.99200000000008},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":904.99200000000008},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1040,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1040,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005054"},{"$f":"C1016","v":"National Statistics System"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1041,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1041,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,null,{"$f":"C1016","v":"National Statistics System"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":268},625,759,759,810,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":810},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":810},857,0,0,0,857,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},857,0,905,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":905},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":905},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":904.99200000000008},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":904.99200000000008},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":904.99200000000008},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005057"},{"$f":"C1016","v":"National Statistics System"},"Other transfers to households",null,"Other machinery and equipment",null,null,268,625,759,759,810,0,0,0,0,810,null,810,857,null,null,0,857,null,null,857,0,905,null,null,0,905,null,null,905,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":904.99200000000008},null,null,0,904.99200000000008,null,null,904.99200000000008,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012001005062"},null,null,null,"Software and other intangible assets",null,null,0,0,184,184,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":22164},{"$f":"SUM(J968,J1014,J1038,J1050)","v":21691},{"$f":"SUM(K968,K1014,K1038,K1050)","v":32261},32261,29253,0,0,0,0,29253,0,29253,28426,0,0,0,28426,0,0,28426,0,30335,0,0,0,30335,0,0,30335,0,30646.075943567212,0,0,0,30646.075943567212,0,0,30646.075943567212,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":1},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Office Accommodation"}]
[1,null,null,null,null,"Subprogramme manager","Mr T Ntshangase",null,null,"Post:","Executive Manager: Facility Management, Logistics and Security "]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides  support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,0,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1091:AF1091,\"<>0\")-COUNTBLANK(F1091:AF1091))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"012001006"},null,null,1,"Office Accommodation",0,null,542162,494298,393049,389563,358528,31249,0,750,0,{"$f":"SUM(M1106:Q1106)","v":390527},null,{"$f":"R1106-S1106","v":390527},382878,null,null,{"$f":"SUM(V1106:W1106)","v":0},{"$f":"U1106+X1106","v":382878},null,null,{"$f":"U1106+X1106+Z1106+AA1106","v":382878},{"$f":"AB1106-U1106","v":0},403925,null,null,{"$f":"SUM(AE1106:AF1106)","v":0},{"$f":"AD1106+AG1106","v":403925},null,null,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":403925},{"$f":"AK1106-AD1106","v":0},{"$f":"IFERROR(AD1106/AD1116*AM1202,0)","v":405368.83200000005},null,null,{"$f":"SUM(AN1106:AO1106)","v":0},{"$f":"AM1106+AP1106","v":405368.83200000005},null,null,{"$f":"AM1106+AP1106+AR1106+AS1106","v":405368.83200000005},{"$f":"AT1106-AM1106","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1107:Q1107)","v":0},null,{"$f":"R1107-S1107","v":0},0,null,null,0,{"$f":"U1107+X1107","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1107/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1108/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1109/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1110+AG1110","v":0},null,null,0,0,{"$f":"IFERROR(AD1110/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1111+AG1111","v":0},null,null,0,0,{"$f":"IFERROR(AD1111/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1112/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1113/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1114/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1115/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":542162},494298,393049,389563,358528,31249,0,750,0,390527,0,390527,382878,0,0,0,382878,0,0,382878,0,403925,0,0,{"$f":"SUM(AG1106:AG1115)","v":0},{"$f":"SUM(AH1106:AH1115)","v":403925},0,{"$f":"SUM(AJ1106:AJ1115)","v":0},{"$f":"SUM(AK1106:AK1115)","v":403925},{"$f":"SUM(AL1106:AL1115)","v":0},{"$f":"SUM(AM1106:AM1115)","v":405368.83200000005},{"$f":"SUM(AN1106:AN1115)","v":0},0,{"$f":"SUM(AP1106:AP1115)","v":0},{"$f":"SUM(AQ1106:AQ1115)","v":405368.83200000005},0,{"$f":"SUM(AS1106:AS1115)","v":0},{"$f":"SUM(AT1106:AT1115)","v":405368.83200000005},{"$f":"SUM(AU1106:AU1115)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":223928},238079,161389,199743,129434,0,0,250,0,129684,0,129684,141157,0,0,0,{"$f":"U1118+X1118","v":141157},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":0},{"$f":"U1118+X1118+Z1118+AA1118","v":141157},{"$f":"SUM(AC1119,AC1122,AC1161)","v":0},148640,0,0,{"$f":"SUM(AG1119,AG1122,AG1161)","v":0},{"$f":"AD1118+AG1118","v":148640},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":0},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":148640},{"$f":"SUM(AL1119,AL1122,AL1161)","v":0},{"$f":"SUM(AM1119,AM1122,AM1161)","v":149583.45600000001},{"$f":"SUM(AN1119,AN1122,AN1161)","v":0},0,{"$f":"SUM(AP1119,AP1122,AP1161)","v":0},{"$f":"AM1118+AP1118","v":149583.45600000001},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":0},{"$f":"AM1118+AP1118+AR1118+AS1118","v":149583.45600000001},{"$f":"SUM(AU1119,AU1122,AU1161)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":0},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1119+X1119","v":0},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":0},{"$f":"U1119+X1119+Z1119+AA1119","v":0},{"$f":"SUM(AC1120:AC1121)","v":0},0,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":0},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":0},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":0},{"$f":"SUM(AL1120:AL1121)","v":0},{"$f":"SUM(AM1120:AM1121)","v":0},{"$f":"SUM(AN1120:AN1121)","v":0},0,{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":0},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":0},{"$f":"AM1119+AP1119+AR1119+AS1119","v":0},{"$f":"SUM(AU1120:AU1121)","v":0}]
[0,{"$f":"B1119","v":"012001006001"},null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1120:Q1120)","v":0},null,{"$f":"R1120-S1120","v":0},0,null,null,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":0},null,null,{"$f":"U1120+X1120+Z1120+AA1120","v":0},{"$f":"AB1120-U1120","v":0},0,null,null,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":0},null,null,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":0},{"$f":"AK1120-AD1120","v":0},{"$f":"IFERROR(AD1120/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1119,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":0},null,null,{"$f":"AM1120+AP1120+AR1120+AS1120","v":0},{"$f":"AT1120-AM1120","v":0}]
[0,"012001006001",null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1121:Q1121)","v":0},null,{"$f":"R1121-S1121","v":0},0,null,null,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":0},null,null,{"$f":"U1121+X1121+Z1121+AA1121","v":0},{"$f":"AB1121-U1121","v":0},0,null,null,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":0},null,null,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":0},{"$f":"AK1121-AD1121","v":0},{"$f":"IFERROR(AD1121/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1120,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":0},null,null,{"$f":"AM1121+AP1121+AR1121+AS1121","v":0},{"$f":"AT1121-AM1121","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":223928},238079,161389,199743,129434,0,0,250,0,129684,0,129684,141157,0,0,0,141157,{"$f":"SUM(Z1123:Z1160)","v":0},{"$f":"SUM(AA1123:AA1160)","v":0},141157,0,148640,0,0,0,{"$f":"SUM(AH1123:AH1160)","v":148640},{"$f":"SUM(AI1123:AI1160)","v":0},0,{"$f":"SUM(AK1123:AK1160)","v":148640},{"$f":"SUM(AL1123:AL1160)","v":0},149583.45600000001,0,0,0,{"$f":"SUM(AQ1123:AQ1160)","v":149583.45600000001},{"$f":"SUM(AR1123:AR1160)","v":0},0,{"$f":"SUM(AT1123:AT1160)","v":149583.45600000001},{"$f":"SUM(AU1123:AU1160)","v":0}]
[0,{"$f":"B1122","v":"012001006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1123:Q1123)","v":0},null,{"$f":"R1123-S1123","v":0},0,null,null,{"$f":"SUM(V1123:W1123)","v":0},{"$f":"U1123+X1123","v":0},null,null,{"$f":"U1123+X1123+Z1123+AA1123","v":0},{"$f":"AB1123-U1123","v":0},0,null,null,{"$f":"SUM(AE1123:AF1123)","v":0},{"$f":"AD1123+AG1123","v":0},null,null,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":0},{"$f":"AK1123-AD1123","v":0},{"$f":"IFERROR(AD1123/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1122,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1123:AO1123)","v":0},{"$f":"AM1123+AP1123","v":0},null,null,{"$f":"AM1123+AP1123+AR1123+AS1123","v":0},{"$f":"AT1123-AM1123","v":0}]
[1,"012001006002",null,null,null,"Advertising",null,null,1916,1429,897,897,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1124/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1123,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Minor assets",null,null,15,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1125/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1124,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1126/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1125,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1127/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1126,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Catering: Departmental activities",null,null,152,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE1128:AF1128)","v":0},{"$f":"AD1128+AG1128","v":0},null,null,0,0,{"$f":"IFERROR(AD1128/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1127,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V1129:W1129)","v":0},{"$f":"U1129+X1129","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1129:AF1129)","v":0},{"$f":"AD1129+AG1129","v":0},null,null,0,0,{"$f":"IFERROR(AD1129/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1128,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1129:AO1129)","v":0},{"$f":"AM1129+AP1129","v":0},null,null,0,0]
[0,"012001006002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V1130:W1130)","v":0},{"$f":"U1130+X1130","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1130:AF1130)","v":0},{"$f":"AD1130+AG1130","v":0},null,null,0,0,{"$f":"IFERROR(AD1130/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1129,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1130:AO1130)","v":0},{"$f":"AM1130+AP1130","v":0},null,null,0,0]
[1,"012001006002",null,null,null,"Consultants: Business and advisory services",null,null,162,3263,2075,2075,0,0,0,750,0,750,null,750,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1131/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1130,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Infrastructure and planning services",null,null,367,0,386,386,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1132/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1131,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1133/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1132,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Legal services (G&S)",null,null,199,507,0,0,0,0,0,0,0,{"$f":"SUM(M1134:Q1134)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1134/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1133,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1135:Q1135)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1135/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1134,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Contractors",null,null,3861,118,1784,1784,970,0,0,-504,0,466,null,466,1024,null,null,0,1024,null,null,1024,0,1082,null,null,0,1082,null,null,1082,0,{"$f":"IFERROR(AD1136/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1135,Cover!FJ$4:FJ$4930,0)),0)","v":1088.8677300322929},null,null,0,1088.8677300322929,null,null,1088.8677300322929,0]
[1,"012001006002",null,null,null,"Agency and support/outsourced services",null,null,53,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1137/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1136,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1138/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1137,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1139/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1138,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1140/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1139,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1141:Q1141)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1141/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1140,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1142/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1141,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1143:Q1143)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1143/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1142,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1144/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1143,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1145/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1144,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1146/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1145,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1147/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1146,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1148/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1147,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1149/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1148,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1150/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1149,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Consumable supplies",null,null,274,48,300,300,0,0,0,4,0,4,null,4,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1151/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1150,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,3,28,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1152/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1151,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Operating leases",null,null,153381,163412,107858,133005,87722,0,0,-1000,0,86722,null,86722,97109,null,null,0,97109,null,null,97109,0,102125,null,null,0,102125,null,null,102125,0,{"$f":"IFERROR(AD1153/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1152,Cover!FJ$4:FJ$4930,0)),0)","v":102773.21342841766},null,null,0,102773.21342841766,null,null,102773.21342841766,0]
[0,"012001006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1154/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1153,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Property payments",null,null,63389,69083,48089,61296,40742,0,0,1000,0,41742,null,41742,43024,null,null,0,43024,null,null,43024,0,45433,null,null,0,45433,null,null,45433,0,{"$f":"IFERROR(AD1155/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1154,Cover!FJ$4:FJ$4930,0)),0)","v":45721.37484155006},null,null,0,45721.37484155006,null,null,45721.37484155006,0]
[0,"012001006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1156/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1155,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Travel and subsistence",null,null,54,99,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1157/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1156,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1158/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1157,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012001006002",null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1159/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1158,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012001006002",null,null,null,"Venues and facilities",null,null,102,91,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1160/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1159,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"012001006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,null,null,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},null,null,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,null,null,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},null,null,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},{"$f":"IFERROR(AD1162/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1161,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},null,null,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[0,"012001006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1163-S1163","v":0},0,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":0},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":0},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},{"$f":"IFERROR(AD1163/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1162,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":0},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":0},{"$f":"SUM(J1166,J1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1166,S1169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Office Accommodation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},{"$f":"SUM(J1167:J1168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1169:$D1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1169:$D1170)","v":0},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1169:$D1170)","v":0},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1169:$D1170)","v":0},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},{"$f":"SUM(J1173:J1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1173:Z1174)","v":0},{"$f":"SUM(AA1173:AA1174)","v":0},{"$f":"SUM(AB1173:AB1174)","v":0},{"$f":"SUM(AC1173:AC1174)","v":0},{"$f":"SUM(AD1173:AD1174)","v":0},0,0,0,0,{"$f":"SUM(AI1173:AI1174)","v":0},{"$f":"SUM(AJ1173:AJ1174)","v":0},{"$f":"SUM(AK1173:AK1174)","v":0},{"$f":"SUM(AL1173:AL1174)","v":0},{"$f":"SUM(AM1173:AM1174)","v":0},{"$f":"SUM(AN1173:AN1174)","v":0},0,0,0,{"$f":"SUM(AR1173:AR1174)","v":0},{"$f":"SUM(AS1173:AS1174)","v":0},{"$f":"SUM(AT1173:AT1174)","v":0},{"$f":"SUM(AU1173:AU1174)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1179:$D1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1179:$D1180)","v":0},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1179:$D1180)","v":0},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1179:$D1180)","v":0},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},{"$f":"SUM(J1178,J1181)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},{"$f":"SUM(J1179:J1180)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},{"$f":"SUM(J1182:J1183)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1189:$D1190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1189:$D1190)","v":0},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1189:$D1190)","v":0},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1189:$D1190)","v":0},{"$f":"AT1184-AM1184","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":0},{"$f":"SUM(J1186:J1187)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1186:S1187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Office Accommodation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1191:$D1192)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1191:$D1192)","v":0},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1191:$D1192)","v":0},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1191:$D1192)","v":0},{"$f":"AT1186-AM1186","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1193:$D1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Office Accommodation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":318234},256219,231660,189820,229094,31249,0,500,0,260843,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},260843,241721,0,0,0,241721,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},{"$f":"SUM(AB1189,AB1192,AB1195:AB1199)","v":241721},0,255285,0,0,{"$f":"SUM(AG1189,AG1192,AG1195:AG1199)","v":0},{"$f":"SUM(AH1189,AH1192,AH1195:AH1199)","v":255285},{"$f":"SUM(AI1189,AI1192,AI1195:AI1199)","v":0},{"$f":"SUM(AJ1189,AJ1192,AJ1195:AJ1199)","v":0},{"$f":"SUM(AK1189,AK1192,AK1195:AK1199)","v":255285},{"$f":"SUM(AL1189,AL1192,AL1195:AL1199)","v":0},{"$f":"SUM(AM1189,AM1192,AM1195:AM1199)","v":255785.37600000002},{"$f":"SUM(AN1189,AN1192,AN1195:AN1199)","v":0},0,{"$f":"SUM(AP1189,AP1192,AP1195:AP1199)","v":0},{"$f":"SUM(AQ1189,AQ1192,AQ1195:AQ1199)","v":255785.37600000002},{"$f":"SUM(AR1189,AR1192,AR1195:AR1199)","v":0},{"$f":"SUM(AS1189,AS1192,AS1195:AS1199)","v":0},{"$f":"SUM(AT1189,AT1192,AT1195:AT1199)","v":255785.37600000002},{"$f":"SUM(AU1189,AU1192,AU1195:AU1199)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":1},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":318019},255265,230360,175520,229594,31249,0,0,0,260843,{"$f":"SUM(S1190:S1191)","v":0},260843,242221,0,0,0,242221,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},{"$f":"SUM(AB1190:AB1191)","v":242221},0,255785,0,0,{"$f":"SUM(AG1190:AG1191)","v":0},{"$f":"SUM(AH1190:AH1191)","v":255785},{"$f":"SUM(AI1190:AI1191)","v":0},{"$f":"SUM(AJ1190:AJ1191)","v":0},{"$f":"SUM(AK1190:AK1191)","v":255785},{"$f":"SUM(AL1190:AL1191)","v":0},{"$f":"SUM(AM1190:AM1191)","v":255785.37600000002},{"$f":"SUM(AN1190:AN1191)","v":0},0,{"$f":"SUM(AP1190:AP1191)","v":0},{"$f":"SUM(AQ1190:AQ1191)","v":255785.37600000002},{"$f":"SUM(AR1190:AR1191)","v":0},{"$f":"SUM(AS1190:AS1191)","v":0},{"$f":"SUM(AT1190:AT1191)","v":255785.37600000002},{"$f":"SUM(AU1190:AU1191)","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1190,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1190,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006054"},{"$f":"C1166","v":"Office Accommodation"},"Non-profit institutions",null,"Buildings",null,null,318019,255265,230360,175520,229594,31249,0,0,0,260843,null,{"$f":"R1190-S1190","v":260843},242221,null,null,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":242221},null,null,{"$f":"U1190+X1190+Z1190+AA1190","v":242221},{"$f":"AB1190-U1190","v":0},255785,null,null,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":255785},null,null,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":255785},{"$f":"AK1190-AD1190","v":0},{"$f":"IFERROR(AD1190/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1190,Cover!FJ$4:FJ$4930,0)),0)","v":255785.37600000002},null,null,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":255785.37600000002},null,null,{"$f":"AM1190+AP1190+AR1190+AS1190","v":255785.37600000002},{"$f":"AT1190-AM1190","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1191,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1191,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1191-S1191","v":0},0,null,null,{"$f":"SUM(V1191:W1191)","v":0},{"$f":"U1191+X1191","v":0},null,null,{"$f":"U1191+X1191+Z1191+AA1191","v":0},{"$f":"AB1191-U1191","v":0},0,null,null,{"$f":"SUM(AE1191:AF1191)","v":0},{"$f":"AD1191+AG1191","v":0},null,null,{"$f":"AD1191+AG1191+AI1191+AJ1191","v":0},{"$f":"AK1191-AD1191","v":0},{"$f":"IFERROR(AD1191/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1191,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1191:AO1191)","v":0},{"$f":"AM1191+AP1191","v":0},null,null,{"$f":"AM1191+AP1191+AR1191+AS1191","v":0},{"$f":"AT1191-AM1191","v":0}]
[1,null,{"$f":"C1166","v":"Office Accommodation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":215},954,1300,14300,-500,{"$f":"SUM(N1193:N1194)","v":0},0,500,0,{"$f":"SUM(M1192:Q1192)","v":0},{"$f":"SUM(S1193:S1194)","v":0},{"$f":"SUM(T1193:T1194)","v":0},-500,0,0,0,-500,{"$f":"SUM(Z1193:Z1194)","v":0},{"$f":"SUM(AA1193:AA1194)","v":0},-500,0,-500,0,0,{"$f":"SUM(AG1193:AG1194)","v":0},{"$f":"SUM(AH1193:AH1194)","v":-500},0,{"$f":"SUM(AJ1193:AJ1194)","v":0},{"$f":"SUM(AK1193:AK1194)","v":-500},{"$f":"SUM(AL1193:AL1194)","v":0},{"$f":"SUM(AM1193:AM1194)","v":0},{"$f":"SUM(AN1193:AN1194)","v":0},0,{"$f":"SUM(AP1193:AP1194)","v":0},{"$f":"SUM(AQ1193:AQ1194)","v":0},0,{"$f":"SUM(AS1193:AS1194)","v":0},{"$f":"SUM(AT1193:AT1194)","v":0},{"$f":"SUM(AU1193:AU1194)","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1193:Q1193)","v":0},null,{"$f":"R1193-S1193","v":0},0,null,null,{"$f":"SUM(V1193:W1193)","v":0},{"$f":"U1193+X1193","v":0},null,null,{"$f":"U1193+X1193+Z1193+AA1193","v":0},{"$f":"AB1193-U1193","v":0},0,null,null,{"$f":"SUM(AE1193:AF1193)","v":0},{"$f":"AD1193+AG1193","v":0},null,null,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":0},{"$f":"AK1193-AD1193","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1193,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1193:AO1193)","v":0},{"$f":"AM1193+AP1193","v":0},null,null,{"$f":"AM1193+AP1193+AR1193+AS1193","v":0},{"$f":"AT1193-AM1193","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006057"},{"$f":"C1166","v":"Office Accommodation"},"Other transfers to households",null,"Other machinery and equipment",null,null,215,954,1300,14300,-500,0,0,500,0,0,null,0,-500,null,null,0,-500,null,null,-500,0,-500,null,null,0,-500,null,null,-500,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1194,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1195,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1196,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1197,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1198,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)","v":"012001006062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1199,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":542162},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":494298},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":393049},389563,358528,31249,0,750,0,390527,0,390527,382878,0,0,0,382878,0,0,382878,0,403925,0,0,0,403925,0,0,403925,0,405368.83200000005,0,0,0,405368.83200000005,0,0,405368.83200000005,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":0},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":1},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(N1090:N1099,\"=0\")+COUNTBLANK(N1090:N1099))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(S1090:S1099,\"=0\")+COUNTBLANK(S1090:S1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(Y1090:Y1099,\"=0\")+COUNTBLANK(Y1090:Y1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(AH1090:AH1099,\"=0\")+COUNTBLANK(AH1090:AH1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1189","v":318019},{"$f":"+J1189","v":255265},230360,175520,229594,31249,0,0,0,{"$f":"SUM(M1209:Q1209)","v":260843},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":242221},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":255785},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},{"$f":"SUM(AH1210:AH1211)","v":0},0,{"$f":"SUM(AJ1210:AJ1211)","v":0},{"$f":"SUM(AK1210:AK1211)","v":0},{"$f":"SUM(AL1210:AL1211)","v":0},{"$f":"+AM1189","v":255785.37600000002},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},{"$f":"SUM(AQ1210:AQ1211)","v":0},0,{"$f":"SUM(AS1210:AS1211)","v":0},{"$f":"SUM(AT1210:AT1211)","v":0},{"$f":"SUM(AU1210:AU1211)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},null,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},null,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},null,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},null,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]

{"sheet":"2","index":5,"n_rows":1512,"n_cols":56,"rows_kept":1512,"cut":false,"hidden":false,"merged":[[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,26,44,26],[42,27,44,27],[181,26,183,26],[181,27,183,27],[181,28,183,28],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[226,5,226,6],[227,5,227,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[231,5,231,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[232,5,232,6],[233,5,233,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[338,37,338,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[501,26,503,26],[501,27,503,27],[501,28,503,28],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[651,26,653,26],[651,27,653,27],[651,28,653,28],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[651,24,653,24],[651,25,653,25],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[801,26,803,26],[801,27,803,27],[801,28,803,28],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[951,26,953,26],[951,27,953,27],[951,28,953,28],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[951,24,953,24],[951,25,953,25],[1088,28,1088,30],[1088,37,1088,39],[1089,8,1089,10],[1089,19,1089,21],[1089,28,1089,30],[1089,37,1089,39],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,7,1088,10],[1087,13,1087,14],[1088,19,1088,21],[1092,8,1092,10],[1092,19,1092,21],[1092,28,1092,30],[1092,37,1092,39],[1093,8,1093,10],[1093,19,1093,21],[1093,28,1093,30],[1093,37,1093,39],[1090,8,1090,10],[1090,19,1090,21],[1090,28,1090,30],[1090,37,1090,39],[1091,8,1091,10],[1091,19,1091,21],[1091,28,1091,30],[1091,37,1091,39],[1096,8,1096,10],[1096,19,1096,21],[1096,28,1096,30],[1096,37,1096,39],[1097,8,1097,10],[1097,19,1097,21],[1097,28,1097,30],[1097,37,1097,39],[1094,8,1094,10],[1094,19,1094,21],[1094,28,1094,30],[1094,37,1094,39],[1095,8,1095,10],[1095,19,1095,21],[1095,28,1095,30],[1095,37,1095,39],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1098,8,1098,10],[1098,19,1098,21],[1098,28,1098,30],[1098,37,1098,39],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41],[1101,37,1103,37],[1101,38,1103,38],[1101,39,1101,41],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1101,36,1103,36],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25],[1238,28,1238,30],[1238,37,1238,39],[1239,8,1239,10],[1239,19,1239,21],[1239,28,1239,30],[1239,37,1239,39],[1231,10,1231,12],[1234,5,1234,19],[1237,5,1238,5],[1237,6,1238,6],[1237,7,1238,10],[1237,13,1237,14],[1238,19,1238,21],[1242,8,1242,10],[1242,19,1242,21],[1242,28,1242,30],[1242,37,1242,39],[1243,8,1243,10],[1243,19,1243,21],[1243,28,1243,30],[1243,37,1243,39],[1240,8,1240,10],[1240,19,1240,21],[1240,28,1240,30],[1240,37,1240,39],[1241,8,1241,10],[1241,19,1241,21],[1241,28,1241,30],[1241,37,1241,39],[1246,8,1246,10],[1246,19,1246,21],[1246,28,1246,30],[1246,37,1246,39],[1247,8,1247,10],[1247,19,1247,21],[1247,28,1247,30],[1247,37,1247,39],[1244,8,1244,10],[1244,19,1244,21],[1244,28,1244,30],[1244,37,1244,39],[1245,8,1245,10],[1245,19,1245,21],[1245,28,1245,30],[1245,37,1245,39],[1251,26,1253,26],[1251,27,1253,27],[1251,28,1253,28],[1248,8,1248,10],[1248,19,1248,21],[1248,28,1248,30],[1248,37,1248,39],[1251,5,1251,6],[1251,13,1251,16],[1251,17,1253,17],[1251,18,1253,18],[1251,19,1253,19],[1251,20,1253,20],[1251,45,1253,45],[1251,46,1253,46],[1251,47,1253,47],[1252,21,1252,22],[1252,23,1253,23],[1252,30,1252,31],[1252,32,1253,32],[1252,39,1252,40],[1252,41,1253,41],[1251,37,1253,37],[1251,38,1253,38],[1251,39,1251,41],[1251,42,1253,42],[1251,43,1253,43],[1251,44,1253,44],[1251,29,1253,29],[1251,30,1251,32],[1251,33,1253,33],[1251,34,1253,34],[1251,35,1253,35],[1251,36,1253,36],[1251,21,1251,23],[1251,24,1253,24],[1251,25,1253,25],[1388,28,1388,30],[1388,37,1388,39],[1389,8,1389,10],[1389,19,1389,21],[1389,28,1389,30],[1389,37,1389,39],[1381,10,1381,12],[1384,5,1384,19],[1387,5,1388,5],[1387,6,1388,6],[1387,7,1388,10],[1387,13,1387,14],[1388,19,1388,21],[1392,8,1392,10],[1392,19,1392,21],[1392,28,1392,30],[1392,37,1392,39],[1393,8,1393,10],[1393,19,1393,21],[1393,28,1393,30],[1393,37,1393,39],[1390,8,1390,10],[1390,19,1390,21],[1390,28,1390,30],[1390,37,1390,39],[1391,8,1391,10],[1391,19,1391,21],[1391,28,1391,30],[1391,37,1391,39],[1396,8,1396,10],[1396,19,1396,21],[1396,28,1396,30],[1396,37,1396,39],[1397,8,1397,10],[1397,19,1397,21],[1397,28,1397,30],[1397,37,1397,39],[1394,8,1394,10],[1394,19,1394,21],[1394,28,1394,30],[1394,37,1394,39],[1395,8,1395,10],[1395,19,1395,21],[1395,28,1395,30],[1395,37,1395,39],[1401,26,1403,26],[1401,27,1403,27],[1401,28,1403,28],[1398,8,1398,10],[1398,19,1398,21],[1398,28,1398,30],[1398,37,1398,39],[1401,5,1401,6],[1401,13,1401,16],[1401,17,1403,17],[1401,18,1403,18],[1401,19,1403,19],[1401,20,1403,20],[1401,45,1403,45],[1401,46,1403,46],[1401,47,1403,47],[1402,21,1402,22],[1402,23,1403,23],[1402,30,1402,31],[1402,32,1403,32],[1402,39,1402,40],[1402,41,1403,41],[1401,37,1403,37],[1401,38,1403,38],[1401,39,1401,41],[1401,42,1403,42],[1401,43,1403,43],[1401,44,1403,44],[1401,29,1403,29],[1401,30,1401,32],[1401,33,1403,33],[1401,34,1403,34],[1401,35,1403,35],[1401,36,1403,36],[1401,21,1401,23],[1401,24,1403,24],[1401,25,1403,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":8}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":8}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",2,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Economic Statistics"}]
[null,null,null,null,null,"Programme manager","Mr J de Beer",null,null,"Post:","Deputy Director-General: Economic Statistics"]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Produce economic statistics to inform evidence-based economic development and transformation in line with internationally recognised practices."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Number of GDP estimates releases per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,4,4,4,0,4,null,4,4,null,0,null,null,null,"Yes",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of releases on industry and trade statistics per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,150,150,150,0,150,null,150,150,null,0,null,null,null,"Yes",0]
[1,null,null,null,null,"Number of releases on financial statistics per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,17,17,17,0,17,null,17,17,null,0,null,null,null,"Yes",0]
[1,null,null,null,null,"Number of price index releases per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,24,24,48,0,48,null,48,48,null,0,null,null,null,"Yes",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Programme Management for Economic Statistics",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":2806},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":3941},5812,3962,6263,0,0,0,0,6263,0,6263,6615,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":6615},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,6615,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":7054},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":7054},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,7054,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":7105.227987865258},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":7105.227987865258},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,7105.227987865258,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Short Term Indicators",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":26410},28908,31253,30750,32248,0,0,0,0,32248,0,32248,33259,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,33259,0,0,33259,0,35762,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":35762},0,0,35762,0,35764.175885381032,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,35764.175885381032,0,0,35764.175885381032,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Structural Industry Statistics",null,null,33123,39404,41647,40118,42217,0,0,0,0,42217,0,42217,43676,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,43676,0,0,43676,0,46908,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,46908,0,0,46908,0,46911.679860013901,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,46911.679860013901,0,0,46911.679860013901,0]
[1,4,1,null,4,"Price Statistics",null,null,62668,68763,70968,72570,71505,0,0,0,0,71505,0,71505,73911,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,73911,0,0,73911,0,79438,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,79438,0,0,79438,0,79443.915752561734,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,79443.915752561734,0,0,79443.915752561734,0]
[1,5,1,null,5,"Private Sector Finance Statistics",null,null,27730,29647,31555,31599,30961,0,0,0,0,30961,0,30961,32180,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,32180,0,0,32180,0,34571,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,34571,0,0,34571,0,34749.447894875004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,34749.447894875004,0,0,34749.447894875004,0]
[1,6,1,null,6,"Government Finance Statistics",null,null,15875,17326,17929,17578,17320,0,0,0,0,17320,0,17320,17978,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,17978,0,0,17978,0,19315,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,19315,0,0,19315,0,19320.347941143835,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,19320.347941143835,0,0,19320.347941143835,0]
[1,7,1,null,7,"National Accounts",null,null,10183,10805,20827,19958,20404,0,0,0,0,20404,0,20404,21089,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,21089,0,0,21089,0,22489,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,22489,0,0,22489,0,22564.019960965692,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,22564.019960965692,0,0,22564.019960965692,0]
[1,8,1,null,8,"Economic Analysis",null,null,18665,19857,8782,12850,7919,0,0,0,0,7919,0,7919,8213,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,8213,0,0,8213,0,8817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,8817,0,0,8817,0,8907.7239743441987,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,8907.7239743441987,0,0,8907.7239743441987,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":197460},218651,228773,229385,228837,0,0,0,0,228837,0,{"$f":"SUM(T47:T71)","v":228837},236921,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,236921,{"$f":"SUM(Z47:Z71)","v":0},0,236921,{"$f":"SUM(AC47:AC71)","v":0},254354,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},254354,{"$f":"SUM(AI47:AI71)","v":0},0,254354,0,254766.5392571507,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},254766.5392571507,0,0,254766.5392571507,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4080,$F74,I$330:I$4080)","v":196066},217066,227290,227967,227765,0,0,-85,0,227680,0,227680,235772,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":235772},{"$f":"SUMIF($F$330:$F$4080,$F74,Z$330:Z$4080)","v":0},0,235772,0,253143,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":253143},{"$f":"SUMIF($F$330:$F$4080,$F74,AI$330:AI$4080)","v":0},0,253143,0,253337.33925715066,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":253337.33925715066},{"$f":"SUMIF($F$330:$F$4080,$F74,AR$330:AR$4080)","v":0},0,253337.33925715066,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Economic StatisticsCompensation of employees"},null,"Compensation of employees",null,null,177390,194543,203610,209142,201656,0,0,0,0,201656,0,201656,208443,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F75,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F75,W$356:W$4080))","v":0},0,208443,0,0,208443,0,224284,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F75,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F75,AF$356:AF$4080))","v":0},0,224284,0,0,224284,0,224284.66725715069,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F75,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F75,AO$356:AO$4080))","v":0},0,224284.66725715069,0,0,224284.66725715069,0]
[1,null,null,null,null,"Salaries and wages",null,null,153392,166876,174057,179621,167748,0,0,0,0,167748,0,167748,172568,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,W$335:W$4080))","v":0},0,172568,0,0,172568,0,185684,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AF$335:AF$4080))","v":0},0,185684,0,0,185684,0,185684.55243902313,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AO$335:AO$4080))","v":0},0,185684.55243902313,0,0,185684.55243902313,0]
[1,null,null,null,null,"Social contributions",null,null,23998,27667,29553,29521,33908,0,0,0,0,33908,0,33908,35875,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,W$335:W$4080))","v":0},0,35875,0,0,35875,0,38600,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AF$335:AF$4080))","v":0},0,38600,0,0,38600,0,38600.114818127513,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AO$335:AO$4080))","v":0},0,38600.114818127513,0,0,38600.114818127513,0]
[1,null,null,{"$f":"$G$8&F78","v":"Economic StatisticsGoods and services"},null,"Goods and services",null,null,18676,22523,23680,18825,26109,0,0,-85,0,26024,0,26024,27329,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F78,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F78,W$356:W$4080))","v":0},0,27329,0,0,27329,0,28859,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F78,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F78,AF$356:AF$4080))","v":0},0,28859,0,0,28859,0,29052.672000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F78,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F78,AO$356:AO$4080))","v":0},0,29052.672000000006,0,0,29052.672000000006,0]
[1,null,null,null,null,"Administrative fees",null,null,18,0,29,29,22,0,0,0,0,22,0,22,24,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,W$335:W$4080))","v":0},0,24,0,0,24,0,25,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AF$335:AF$4080))","v":0},0,25,0,0,25,0,24.735138103922893,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AO$335:AO$4080))","v":0},0,24.735138103922893,0,0,24.735138103922893,0]
[1,null,null,null,null,"Advertising",null,null,0,12,23,23,30,0,0,8,0,38,0,38,33,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,W$335:W$4080))","v":0},0,33,0,0,33,0,36,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AF$335:AF$4080))","v":0},0,36,0,0,36,0,36.015157894736845,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AO$335:AO$4080))","v":0},0,36.015157894736845,0,0,36.015157894736845,0]
[1,null,null,null,null,"Minor assets",null,null,15,44,45,36,13,0,0,12,0,25,0,25,14,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,W$335:W$4080))","v":0},0,14,0,0,14,0,15,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AF$335:AF$4080))","v":0},0,15,0,0,15,0,16.180843788080338,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AO$335:AO$4080))","v":0},0,16.180843788080338,0,0,16.180843788080338,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,308,1855,258,1962,0,0,-200,0,1762,0,1762,2076,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,W$335:W$4080))","v":0},0,2076,0,0,2076,0,2192,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AF$335:AF$4080))","v":0},0,2192,0,0,2192,0,2225.9365755395684,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AO$335:AO$4080))","v":0},0,2225.9365755395684,0,0,2225.9365755395684,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4080,$F84,I$330:I$4080)","v":23},31,104,56,185,0,0,29,0,214,0,214,192,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,W$335:W$4080))","v":0},0,192,{"$f":"SUMIF($F$330:$F$4080,$F84,Z$330:Z$4080)","v":0},0,192,0,203,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AF$335:AF$4080))","v":0},0,203,{"$f":"SUMIF($F$330:$F$4080,$F84,AI$330:AI$4080)","v":0},0,203,0,207.64496410876885,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AO$335:AO$4080))","v":0},0,207.64496410876885,0,0,207.64496410876885,0]
[1,null,null,null,null,"Communication (G&S)",null,null,3241,2880,3659,2749,4315,0,0,-746,0,3569,0,3569,4567,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,W$335:W$4080))","v":0},0,4567,0,0,4567,0,4827,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AF$335:AF$4080))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":4827},0,0,4827,0,4857.6218926745942,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AO$335:AO$4080))","v":0},0,4857.6218926745942,0,0,4857.6218926745942,0]
[1,null,null,null,null,"Computer services",null,null,10,7,15,8,12,0,0,66,0,78,0,78,13,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,W$335:W$4080))","v":0},0,13,0,0,13,0,13,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AF$335:AF$4080))","v":0},0,13,0,0,13,0,13.066790581959593,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AO$335:AO$4080))","v":0},0,13.066790581959593,0,0,13.066790581959593,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,8291,8508,8050,8661,6517,0,0,0,0,6517,0,6517,6893,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,W$335:W$4080))","v":0},0,6893,0,0,6893,0,7278,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AF$335:AF$4080))","v":0},0,7278,0,0,7278,0,7329.8667320881304,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AO$335:AO$4080))","v":0},0,7329.8667320881304,0,0,7329.8667320881304,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,98,53,21,40,114,0,0,-79,0,35,0,35,121,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,W$335:W$4080))","v":0},0,121,0,0,121,0,127,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AF$335:AF$4080))","v":0},0,127,0,0,127,0,127.91659040908507,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AO$335:AO$4080))","v":0},0,127.91659040908507,0,0,127.91659040908507,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,98,104,109,109,115,0,0,0,0,115,0,115,122,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,W$335:W$4080))","v":0},0,122,0,0,122,0,129,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AF$335:AF$4080))","v":0},0,129,0,0,129,0,122.64928634772463,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AO$335:AO$4080))","v":0},0,122.64928634772463,0,0,122.64928634772463,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4080,$F94,I$330:I$4080)","v":0},0,4,4,6,0,0,-1,0,5,0,5,6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,W$335:W$4080))","v":0},0,6,{"$f":"SUMIF($F$330:$F$4080,$F94,Z$330:Z$4080)","v":0},0,6,0,6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AF$335:AF$4080))","v":0},0,6,{"$f":"SUMIF($F$330:$F$4080,$F94,AI$330:AI$4080)","v":0},0,6,0,6.2288956022466877,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AO$335:AO$4080))","v":0},0,6.2288956022466877,{"$f":"SUMIF($F$330:$F$4080,$F94,AR$330:AR$4080)","v":0},0,6.2288956022466877,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,5,5,0,0,0,0,0,8,0,8,0,8,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4080,$F104,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F104,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AF$335:AF$4080))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4080,$F104,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,70,84,101,25,44,0,0,58,0,102,0,102,44,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,W$335:W$4080))","v":0},0,44,0,0,44,0,45,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AF$335:AF$4080))","v":0},0,45,0,0,45,0,45.501629432446499,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AO$335:AO$4080))","v":0},0,45.501629432446499,0,0,45.501629432446499,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1541,1897,1174,368,1703,0,0,-685,0,1018,0,1018,1788,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,W$335:W$4080))","v":0},0,1788,0,0,1788,0,1887,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AF$335:AF$4080))","v":0},0,1887,0,0,1887,0,1910.336824693353,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AO$335:AO$4080))","v":0},0,1910.336824693353,0,0,1910.336824693353,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,4781,7611,7234,5425,9650,0,0,1287,0,10937,0,10937,9933,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,W$335:W$4080))","v":0},0,9933,0,0,9933,0,10489,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AF$335:AF$4080))","v":0},0,10489,0,0,10489,0,10542.097306948159,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AO$335:AO$4080))","v":0},0,10542.097306948159,0,0,10542.097306948159,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4080,$F114,I$330:I$4080)","v":14},419,583,583,649,0,0,-380,0,269,0,269,687,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,W$335:W$4080))","v":0},0,687,{"$f":"SUMIF($F$330:$F$4080,$F114,Z$330:Z$4080)","v":0},0,687,0,726,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AF$335:AF$4080))","v":0},0,726,{"$f":"SUMIF($F$330:$F$4080,$F114,AI$330:AI$4080)","v":0},0,726,0,736.83068432055757,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AO$335:AO$4080))","v":0},0,736.83068432055757,{"$f":"SUMIF($F$330:$F$4080,$F114,AR$330:AR$4080)","v":0},0,736.83068432055757,0]
[1,null,null,null,null,"Operating payments",null,null,442,452,611,413,738,0,0,552,0,1290,0,1290,780,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,W$335:W$4080))","v":0},0,780,0,0,780,0,823,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AF$335:AF$4080))","v":0},0,823,0,0,823,0,811.45437091990664,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AO$335:AO$4080))","v":0},0,811.45437091990664,0,0,811.45437091990664,0]
[1,null,null,null,null,"Venues and facilities",null,null,29,108,63,38,34,0,0,-14,0,20,0,20,36,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,W$335:W$4080))","v":0},0,36,0,0,36,0,38,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AF$335:AF$4080))","v":0},0,38,0,0,38,0,38.588316546762591,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AO$335:AO$4080))","v":0},0,38.588316546762591,0,0,38.588316546762591,0]
[0,null,null,{"$f":"$G$8&F117","v":"Economic StatisticsInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F117,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F117,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F117,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F117,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F117,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F117,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,150,134,39,39,25,0,0,85,0,110,0,110,29,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,29,0,0,29,0,28,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,28,0,0,28,0,30,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,30,0,0,30,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Economic StatisticsProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F121,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F121,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F121,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F121,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F121,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F121,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4080,$F124,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Economic StatisticsDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,2,1,1,1,0,0,0,0,1,0,1,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F128,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F128,W$356:W$4080))","v":0},0,1,0,0,1,0,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F128,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F128,AF$356:AF$4080))","v":0},0,1,0,0,1,0,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F128,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F128,AO$356:AO$4080))","v":0},0,1,0,0,1,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,2,1,1,1,0,0,0,0,1,0,1,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,W$335:W$4080))","v":0},0,1,0,0,1,0,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AF$335:AF$4080))","v":0},0,1,0,0,1,0,1,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AO$335:AO$4080))","v":0},0,1,0,0,1,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Economic StatisticsHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F131,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F131,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F131,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F131,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F131,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F131,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Economic StatisticsForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F132,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F132,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F132,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F132,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F132,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F132,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"Economic StatisticsPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F133,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F133,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F133,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F133,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F133,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F133,AO$356:AO$4080))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4080,$F134,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AR$330:AR$4080)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,W$335:W$4080))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AF$335:AF$4080))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AO$335:AO$4080))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Economic StatisticsNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F140,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F140,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F140,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F140,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F140,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F140,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Economic StatisticsHouseholds"},null,"Households",null,null,150,132,38,38,24,0,0,85,0,109,0,109,28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F141,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F141,W$356:W$4080))","v":0},0,28,0,0,28,0,27,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F141,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F141,AF$356:AF$4080))","v":0},0,27,0,0,27,0,29,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F141,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F141,AO$356:AO$4080))","v":0},0,29,0,0,29,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,150,132,38,38,24,0,0,85,0,109,0,109,28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,W$335:W$4080))","v":0},0,28,0,0,28,0,27,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AF$335:AF$4080))","v":0},0,27,0,0,27,0,29,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AO$335:AO$4080))","v":0},0,29,0,0,29,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4080,$F144,I$330:I$4080)","v":1244},1451,1444,1379,1047,0,0,0,0,1047,0,1047,1120,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,1120,{"$f":"SUMIF($F$330:$F$4080,$F144,Z$330:Z$4080)","v":0},0,1120,0,1183,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,1183,{"$f":"SUMIF($F$330:$F$4080,$F144,AI$330:AI$4080)","v":0},0,1183,0,1399.2,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,1399.2,0,0,1399.2,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Economic StatisticsBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F145,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F145,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F145,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F145,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F145,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F145,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Economic StatisticsMachinery and equipment"},null,"Machinery and equipment",null,null,1244,1451,1444,1379,1047,0,0,0,0,1047,0,1047,1120,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F148,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F148,W$356:W$4080))","v":0},0,1120,0,0,1120,0,1183,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F148,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F148,AF$356:AF$4080))","v":0},0,1183,0,0,1183,0,1399.2,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F148,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F148,AO$356:AO$4080))","v":0},0,1399.2,0,0,1399.2,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,1244,1451,1444,1379,1047,0,0,0,0,1047,0,1047,1120,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,W$335:W$4080))","v":0},0,1120,0,0,1120,0,1183,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AF$335:AF$4080))","v":0},0,1183,0,0,1183,0,1399.2,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AO$335:AO$4080))","v":0},0,1399.2,0,0,1399.2,0]
[0,null,null,{"$f":"$G$8&F151","v":"Economic StatisticsHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F151,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F151,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F151,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F151,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F151,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F151,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Economic StatisticsSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F152,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F152,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F152,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F152,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F152,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F152,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Economic StatisticsBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F153,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F153,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F153,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F153,AF$356:AF$4080))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F153,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F153,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Economic StatisticsLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F154,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F154,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F154,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F154,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F154,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F154,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Economic StatisticsSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F155,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F155,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F155,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F155,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F155,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F155,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,"Economic StatisticsPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F156,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F156,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F156,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F156,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F156,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F156,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":197460},218651,228773,229385,228837,0,0,0,0,228837,0,228837,236921,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},236921,0,0,236921,0,254354,0,0,0,254354,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,254354,0,254766.53925715067,0,0,0,254766.53925715067,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,254766.53925715067,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},{"$f":"J158-J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},{"$f":"J290-J120","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},{"$f":"+J156-SUM(J298:J310)","v":0},0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,0,0,0,0,0,0,0,6,0,{"$f":"SUM(M185:Q185)","v":6},null,{"$f":"R185-S185","v":6},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Social benefits","Current","Government Finance Statistics",0,"Other","Leave gratuities","Employee social benefits",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,71,73,0,0,0,0,0,0,0,0,null,{"$f":"R186-S186","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Price Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,3,"Employee social benefits",null,null,5,0,0,0,0,0,0,17,0,17,null,17,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Private Sector Finance Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,4,"Employee social benefits",null,null,0,11,13,13,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Structural Industry Statistics",0,"Other","Leave gratuities and injury on duty","Employee social benefits",""]
[1,null,null,null,5,"Employee social benefits",null,null,0,0,0,0,0,0,0,33,0,33,null,33,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,"Social benefits","Current","Structural Industry Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,6,"Employee social benefits",null,null,13,27,25,25,24,0,0,0,0,24,null,24,28,null,null,0,28,null,null,28,0,27,null,null,0,{"$f":"AD190+AG190","v":27},null,null,27,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":29},null,null,0,29,null,null,29,0,null,"Social benefits","Current","Short Term Indicators",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,7,"Employee social benefits",null,null,61,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Structural Industry Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,8,"Communication",null,null,0,2,1,1,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":1},null,null,0,1,null,null,1,0,null,"Departmental agencies (non-business entities)","Current","Programme Management for Economic Statistics",0,"Other","Radio and television licences","South African Broadcasting Corporation",""]
[1,null,null,null,9,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Private Sector Finance Statistics",0,"Other","Claims against the state","Other transfers to households",""]
[1,null,null,null,10,"Employee social benefits",null,null,0,21,0,0,0,0,0,29,0,29,null,29,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Economic Analysis",0,"Other","Leave gratuities","Employee social benefits",""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:BB270,\"<>0\")-COUNTBLANK(F270:BB270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,0,{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,0,{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":150},134,39,39,25,0,0,85,0,110,0,110,29,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":29},0,0,29,0,28,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":28},0,0,28,0,30,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":30},0,0,30,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,0,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Economic Statistics"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Programme Management for Economic Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Mr J de Beer",null,null,"Post:","Deputy Director-General: Economic Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No quantifiable trends","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,1.0580000000000001,0,1]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012002001"},null,null,1,"Programme Management for Economic Statistics",0,null,2806,3941,5812,3962,6263,0,0,0,0,{"$f":"SUM(M356:Q356)","v":6263},null,{"$f":"R356-S356","v":6263},6615,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":6615},null,null,{"$f":"U356+X356+Z356+AA356","v":6615},{"$f":"AB356-U356","v":0},7054,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":7054},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":7054},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":7105.227987865258},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":7105.227987865258},null,null,{"$f":"AM356+AP356+AR356+AS356","v":7105.227987865258},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,0,{"$f":"U357+X357","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":0},null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":2806},3941,5812,3962,6263,0,0,0,0,6263,0,6263,6615,0,0,0,6615,0,0,6615,0,7054,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":7054},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":7054},{"$f":"SUM(AL356:AL365)","v":0},{"$f":"SUM(AM356:AM365)","v":7105.227987865258},0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":7105.227987865258},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":7105.227987865258},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":2766},3892,5758,3913,6215,0,0,0,0,6215,0,6215,6565,0,0,0,{"$f":"U368+X368","v":6565},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":6565},0,7001,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":7001},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":7001},{"$f":"SUM(AL369,AL372,AL411)","v":0},{"$f":"SUM(AM369,AM372,AM411)","v":7051.4279878652578},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":7051.4279878652578},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":7051.4279878652578},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":2620},2798,2911,2799,3217,0,0,0,0,3217,0,3217,3405,0,0,0,{"$f":"U369+X369","v":3405},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":3405},0,3665,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":3665},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":3665},{"$f":"SUM(AL370:AL371)","v":0},{"$f":"SUM(AM370:AM371)","v":3663.7799878652586},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":3663.7799878652586},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":3663.7799878652586},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012002001001"},null,null,null,"Salaries and wages",null,null,2401,2564,2666,2557,2926,0,0,0,0,{"$f":"SUM(M370:Q370)","v":2926},null,{"$f":"R370-S370","v":2926},3097,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":3097},null,null,{"$f":"U370+X370+Z370+AA370","v":3097},{"$f":"AB370-U370","v":0},3334,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":3334},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":3334},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":3332.8901717715612},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":3332.8901717715612},null,null,{"$f":"AM370+AP370+AR370+AS370","v":3332.8901717715612},{"$f":"AT370-AM370","v":0}]
[1,"012002001001",null,null,null,"Social contributions",null,null,219,234,245,242,291,0,0,0,0,{"$f":"SUM(M371:Q371)","v":291},null,{"$f":"R371-S371","v":291},308,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":308},null,null,{"$f":"U371+X371+Z371+AA371","v":308},{"$f":"AB371-U371","v":0},331,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":331},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":331},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":330.88981609369728},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":330.88981609369728},null,null,{"$f":"AM371+AP371+AR371+AS371","v":330.88981609369728},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":146},1094,2847,1114,2998,0,0,0,0,2998,0,2998,3160,0,0,0,3160,{"$f":"SUM(Z373:Z410)","v":0},0,3160,0,3336,0,0,0,{"$f":"SUM(AH373:AH410)","v":3336},0,0,{"$f":"SUM(AK373:AK410)","v":3336},0,3387.6479999999997,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":3387.6479999999997},0,0,{"$f":"SUM(AT373:AT410)","v":3387.6479999999997},0]
[0,{"$f":"B372","v":"012002001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M373:Q373)","v":0},null,{"$f":"R373-S373","v":0},0,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":0},null,null,{"$f":"U373+X373+Z373+AA373","v":0},{"$f":"AB373-U373","v":0},0,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":0},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":0},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,"012002001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002001002",null,null,null,"Bursaries: Employees",null,null,0,308,1855,258,1962,0,0,-200,0,1762,null,1762,2076,null,null,0,2076,null,null,2076,0,2192,null,null,0,2192,null,null,2192,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":2225.9365755395684},null,null,0,2225.9365755395684,null,null,2225.9365755395684,0]
[1,"012002001002",null,null,null,"Catering: Departmental activities",null,null,5,1,31,12,13,0,0,20,0,33,null,33,13,null,null,0,13,null,null,13,0,14,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":14},null,null,14,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":14.216748201438849},null,null,0,14.216748201438849,null,null,14.216748201438849,0]
[1,"012002001002",null,null,null,"Communication (G&S)",null,null,30,31,32,33,50,0,0,5,0,55,null,55,53,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":53},null,null,53,0,56,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":56},null,null,56,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":56.866992805755395},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":56.866992805755395},null,null,56.866992805755395,0]
[1,"012002001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,45,0,45,null,45,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002001002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,-1,0,1,null,1,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":2.0309640287769786},null,null,0,2.0309640287769786,null,null,2.0309640287769786,0]
[0,"012002001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002001002",null,null,null,"Consumable supplies",null,null,4,4,4,1,1,0,0,26,0,27,null,27,1,null,null,0,1,null,null,1,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,13,9,12,0,18,0,0,-13,0,5,null,5,18,null,null,0,18,null,null,18,0,19,null,null,0,19,null,null,19,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":19.294158273381296},null,null,0,19.294158273381296,null,null,19.294158273381296,0]
[0,"012002001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002001002",null,null,null,"Travel and subsistence",null,null,61,327,301,223,292,0,0,528,0,820,null,820,298,null,null,0,298,null,null,298,0,315,null,null,0,315,null,null,315,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":319.87683453237412},null,null,0,319.87683453237412,null,null,319.87683453237412,0]
[1,"012002001002",null,null,null,"Training and development",null,null,0,407,558,558,622,0,0,-393,0,229,null,229,658,null,null,0,658,null,null,658,0,695,null,null,0,695,null,null,695,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":705.7600000000001},null,null,0,705.7600000000001,null,null,705.7600000000001,0]
[1,"012002001002",null,null,null,"Operating payments",null,null,4,0,0,0,4,0,0,9,0,13,null,13,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":5.0774100719424462},null,null,0,5.0774100719424462,null,null,5.0774100719424462,0]
[1,"012002001002",null,null,null,"Venues and facilities",null,null,29,7,52,27,34,0,0,-26,0,8,null,8,36,null,null,0,36,null,null,36,0,38,null,null,0,38,null,null,38,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":38.588316546762591},null,null,0,38.588316546762591,null,null,38.588316546762591,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012002001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012002001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":2},1,1,1,0,0,0,0,1,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},1,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0,1,0,0,0,1,0,0,1,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Programme Management for Economic Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":2},1,1,1,0,0,0,0,1,{"$f":"SUM(S423:S424)","v":0},1,1,0,0,0,1,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":1},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":1},0,0,0,1,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":1},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":1},{"$f":"SUM(AN423:AN424)","v":0},0,0,1,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":1},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},2,1,1,1,0,0,0,0,1,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":1},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":1},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":1},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":1},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":1},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":1},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":1},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":1},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":1},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":1},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},{"$f":"SUM(J436:J437)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":40},47,53,48,47,0,0,0,0,47,{"$f":"SUM(S439,S442,S445:S449)","v":0},47,49,0,0,0,49,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},49,0,52,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":52},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":52},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},{"$f":"SUM(AM439,AM442,AM445:AM449)","v":52.800000000000004},0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":52.800000000000004},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":52.800000000000004},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},{"$f":"SUM(AM440:AM441)","v":0},0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001054"},{"$f":"C416","v":"Programme Management for Economic Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Economic Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":40},47,53,48,47,{"$f":"SUM(N443:N444)","v":0},0,0,0,{"$f":"SUM(M442:Q442)","v":47},{"$f":"SUM(S443:S444)","v":0},47,49,0,0,0,49,{"$f":"SUM(Z443:Z444)","v":0},0,49,0,52,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":52},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":52},{"$f":"SUM(AL443:AL444)","v":0},{"$f":"SUM(AM443:AM444)","v":52.800000000000004},0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":52.800000000000004},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":52.800000000000004},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001057"},{"$f":"C416","v":"Programme Management for Economic Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,40,47,53,48,47,0,0,0,0,47,null,47,49,null,null,0,49,null,null,49,0,52,null,null,0,52,null,null,52,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":52.800000000000004},null,null,0,52.800000000000004,null,null,52.800000000000004,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012002001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":2806},{"$f":"SUM(J368,J414,J438,J450)","v":3941},{"$f":"SUM(K368,K414,K438,K450)","v":5812},3962,6263,0,0,0,0,6263,0,6263,6615,0,0,0,6615,0,0,6615,0,7054,0,0,0,7054,0,0,7054,0,7105.227987865258,0,0,0,7105.227987865258,0,0,7105.227987865258,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":0},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},{"$f":"IF(AND(L366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(O340:O349,\"=0\")+COUNTBLANK(O340:O349))=10))),1,0)","v":1},{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Short Term Indicators"}]
[1,null,null,null,null,"Subprogramme manager","Ms G Bruwer",null,null,"Post:","Chief Director: Short Term Indicators"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timelines of monthly, quartely and annual releases/reports","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,150,150,150,null,1,1,0,1,0,null,null,1,0,1]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012002002"},null,null,1,"Short Term Indicators",0,null,26410,28908,31253,30750,32248,0,0,0,0,{"$f":"SUM(M506:Q506)","v":32248},null,{"$f":"R506-S506","v":32248},33259,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":33259},null,null,{"$f":"U506+X506+Z506+AA506","v":33259},{"$f":"AB506-U506","v":0},35762,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":35762},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":35762},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":35764.175885381032},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":35764.175885381032},null,null,{"$f":"AM506+AP506+AR506+AS506","v":35764.175885381032},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,0,{"$f":"U507+X507","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":0},null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD510+AG510","v":0},null,null,0,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":26410},28908,31253,30750,32248,0,0,0,0,32248,0,32248,33259,0,0,0,33259,0,0,33259,0,35762,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":35762},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":35762},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":35764.175885381032},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":35764.175885381032},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":35764.175885381032},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":26202},28782,31134,30637,32145,0,0,0,0,32145,0,32145,33142,0,0,0,{"$f":"U518+X518","v":33142},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":33142},{"$f":"SUM(AC519,AC522,AC561)","v":0},35641,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":35641},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":35641},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":35641.191885381035},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":35641.191885381035},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":35641.191885381035},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":25607},28219,30299,30155,31215,0,0,0,0,31215,0,31215,32162,0,0,0,{"$f":"U519+X519","v":32162},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":32162},{"$f":"SUM(AC520:AC521)","v":0},34606,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":34606},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":34606},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":34606.311885381037},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":34606.311885381037},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":34606.311885381037},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012002002001"},null,null,null,"Salaries and wages",null,null,22108,24316,26142,25971,26149,0,0,0,0,{"$f":"SUM(M520:Q520)","v":26149},null,{"$f":"R520-S520","v":26149},26802,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":26802},null,null,{"$f":"U520+X520+Z520+AA520","v":26802},{"$f":"AB520-U520","v":0},28839,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":28839},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":28839},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":28839.259910492507},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":28839.259910492507},null,null,{"$f":"AM520+AP520+AR520+AS520","v":28839.259910492507},{"$f":"AT520-AM520","v":0}]
[1,"012002002001",null,null,null,"Social contributions",null,null,3499,3903,4157,4184,5066,0,0,0,0,{"$f":"SUM(M521:Q521)","v":5066},null,{"$f":"R521-S521","v":5066},5360,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":5360},null,null,{"$f":"U521+X521+Z521+AA521","v":5360},{"$f":"AB521-U521","v":0},5767,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":5767},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":5767},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":5767.051974888529},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":5767.051974888529},null,null,{"$f":"AM521+AP521+AR521+AS521","v":5767.051974888529},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":595},563,835,482,930,0,0,0,0,930,0,930,980,0,0,0,980,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},980,0,1035,0,0,0,{"$f":"SUM(AH523:AH560)","v":1035},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":1035},{"$f":"SUM(AL523:AL560)","v":0},1034.8800000000001,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":1034.8800000000001},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":1034.8800000000001},{"$f":"SUM(AU523:AU560)","v":0}]
[0,{"$f":"B522","v":"012002002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M523:Q523)","v":0},null,{"$f":"R523-S523","v":0},0,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":0},null,null,{"$f":"U523+X523+Z523+AA523","v":0},{"$f":"AB523-U523","v":0},0,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":0},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":0},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":0},null,null,{"$f":"AM523+AP523+AR523+AS523","v":0},{"$f":"AT523-AM523","v":0}]
[0,"012002002002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002002002",null,null,null,"Minor assets",null,null,0,2,2,2,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002002002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,5,0,0,2,0,7,null,7,6,null,null,0,6,null,null,6,0,7,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":7},null,null,7,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":6.9991884057971028},null,null,0,6.9991884057971028,null,null,6.9991884057971028,0]
[1,"012002002002",null,null,null,"Communication (G&S)",null,null,379,396,539,387,589,0,0,-72,0,517,null,517,624,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":624},null,null,624,0,660,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":660},null,null,660,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":659.92347826086962},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":659.92347826086962},null,null,659.92347826086962,0]
[0,"012002002002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":0},null,null,0,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":0},null,null,0,0]
[0,"012002002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M534:Q534)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002002002",null,null,null,"Contractors",null,null,6,0,0,0,12,0,0,0,0,12,null,12,13,null,null,0,13,null,null,13,0,14,null,null,0,14,null,null,14,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":13.998376811594206},null,null,0,13.998376811594206,null,null,13.998376811594206,0]
[0,"012002002002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002002002",null,null,null,"Consumable supplies",null,null,5,4,7,0,5,0,0,0,0,5,null,5,4,null,null,0,4,null,null,4,0,3,null,null,0,3,null,null,3,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":2.9996521739130437},null,null,0,2.9996521739130437,null,null,2.9996521739130437,0]
[1,"012002002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,166,122,143,57,203,0,0,-9,0,194,null,194,215,null,null,0,215,null,null,215,0,227,null,null,0,227,null,null,227,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":226.97368115942032},null,null,0,226.97368115942032,null,null,226.97368115942032,0]
[0,"012002002002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002002002",null,null,null,"Travel and subsistence",null,null,5,17,70,22,55,0,0,-1,0,54,null,54,54,null,null,0,54,null,null,54,0,56,null,null,0,56,null,null,56,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":55.993507246376822},null,null,0,55.993507246376822,null,null,55.993507246376822,0]
[0,"012002002002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002002002",null,null,null,"Operating payments",null,null,34,22,74,14,61,0,0,80,0,141,null,141,64,null,null,0,64,null,null,64,0,68,null,null,0,68,null,null,68,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":67.992115942029002},null,null,0,67.992115942029002,null,null,67.992115942029002,0]
[0,"012002002002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"012002002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012002002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":13},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":27},25,25,24,0,0,0,0,24,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},24,28,0,0,0,28,0,0,28,0,27,0,0,0,27,0,0,27,0,29,0,0,0,29,0,0,29,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Short Term Indicators"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},{"$f":"SUM(J573:J574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":0},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":0},0,0,0,0,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":0},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":0},{"$f":"SUM(AN573:AN574)","v":0},0,0,0,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":0},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Short Term Indicators"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":13},{"$f":"SUM(J586:J587)","v":27},25,25,24,0,0,0,0,24,{"$f":"SUM(S586:S587)","v":0},24,28,0,0,0,28,0,0,28,0,27,0,0,0,27,0,0,27,0,29,0,0,0,29,0,0,29,0]
[1,null,{"$f":"C566","v":"Short Term Indicators"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":13},27,25,25,24,0,0,0,0,24,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":24},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":28},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":28},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":28},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":27},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":27},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":27},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":29},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":29},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":29},{"$f":"AT586-AM586","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Short Term Indicators"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":195},99,94,88,79,0,0,0,0,79,{"$f":"SUM(S589,S592,S595:S599)","v":0},79,89,0,0,0,89,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":89},0,94,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":94},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":94},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":93.984000000000009},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":93.984000000000009},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":93.984000000000009},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B589","v":"012002002000"},{"$f":"C566","v":"Short Term Indicators"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,"012002002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002000"},{"$f":"C566","v":"Short Term Indicators"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":195},99,94,88,79,{"$f":"SUM(N593:N594)","v":0},0,0,0,{"$f":"SUM(M592:Q592)","v":79},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":79},89,0,0,0,89,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},89,0,94,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":94},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":94},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":93.984000000000009},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":93.984000000000009},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":93.984000000000009},{"$f":"SUM(AU593:AU594)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},null,null,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},null,null,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002057"},{"$f":"C566","v":"Short Term Indicators"},"Other transfers to households",null,"Other machinery and equipment",null,null,195,99,94,88,79,0,0,0,0,79,null,79,89,null,null,0,89,null,null,89,0,94,null,null,0,94,null,null,94,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":93.984000000000009},null,null,0,93.984000000000009,null,null,93.984000000000009,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012002002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":26410},{"$f":"SUM(J518,J564,J588,J600)","v":28908},{"$f":"SUM(K518,K564,K588,K600)","v":31253},30750,32248,0,0,0,0,32248,0,32248,33259,0,0,0,33259,0,0,33259,0,35762,0,0,0,35762,0,0,35762,0,35764.175885381032,0,0,0,35764.175885381032,0,0,35764.175885381032,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":0},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Structural Industry Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Mr I Magwaba",null,null,"Post:","Chief Director: Structural Industry Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Statistical information on turnover and volumes","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,10,8,10,null,1,10,0,1,0,null,null,10,0,1]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012002003"},null,null,1,"Structural Industry Statistics",0,null,33123,39404,41647,40118,42217,0,0,0,0,{"$f":"SUM(M656:Q656)","v":42217},null,{"$f":"R656-S656","v":42217},43676,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":43676},null,null,{"$f":"U656+X656+Z656+AA656","v":43676},{"$f":"AB656-U656","v":0},46908,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":46908},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":46908},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":46911.679860013901},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":46911.679860013901},null,null,{"$f":"AM656+AP656+AR656+AS656","v":46911.679860013901},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,0,{"$f":"U657+X657","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":0},null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD661+AG661","v":0},null,null,0,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":33123},39404,41647,40118,42217,0,0,0,0,42217,0,42217,43676,0,0,0,43676,0,0,43676,0,46908,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":46908},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":46908},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":46911.679860013901},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":46911.679860013901},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":46911.679860013901},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":32957},39250,41495,39986,42057,0,0,-33,0,42024,0,42024,43507,0,0,0,{"$f":"U668+X668","v":43507},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":43507},{"$f":"SUM(AC669,AC672,AC711)","v":0},46729,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":46729},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":46729},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":46732.159860013904},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":46732.159860013904},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":46732.159860013904},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":30671},35266,37932,37300,37980,0,0,0,0,37980,0,37980,39280,0,0,0,{"$f":"U669+X669","v":39280},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":39280},{"$f":"SUM(AC670:AC671)","v":0},42264,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":42264},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":42264},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":42265.279860013907},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":42265.279860013907},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":42265.279860013907},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012002003001"},null,null,null,"Salaries and wages",null,null,26510,30272,32640,32048,32071,0,0,0,0,{"$f":"SUM(M670:Q670)","v":32071},null,{"$f":"R670-S670","v":32071},33028,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":33028},null,null,{"$f":"U670+X670+Z670+AA670","v":33028},{"$f":"AB670-U670","v":0},35537,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":35537},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":35537},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":35538.076149567343},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":35538.076149567343},null,null,{"$f":"AM670+AP670+AR670+AS670","v":35538.076149567343},{"$f":"AT670-AM670","v":0}]
[1,"012002003001",null,null,null,"Social contributions",null,null,4161,4994,5292,5252,5909,0,0,0,0,{"$f":"SUM(M671:Q671)","v":5909},null,{"$f":"R671-S671","v":5909},6252,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":6252},null,null,{"$f":"U671+X671+Z671+AA671","v":6252},{"$f":"AB671-U671","v":0},6727,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":6727},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":6727},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":6727.2037104465626},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":6727.2037104465626},null,null,{"$f":"AM671+AP671+AR671+AS671","v":6727.2037104465626},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":2286},3984,3563,2686,4077,0,0,-33,0,4044,0,4044,4227,0,0,0,4227,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},4227,0,4465,0,0,0,{"$f":"SUM(AH673:AH710)","v":4465},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":4465},{"$f":"SUM(AL673:AL710)","v":0},4466.88,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":4466.88},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":4466.88},{"$f":"SUM(AU673:AU710)","v":0}]
[0,{"$f":"B672","v":"012002003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M673:Q673)","v":0},null,{"$f":"R673-S673","v":0},0,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":0},null,null,{"$f":"U673+X673+Z673+AA673","v":0},{"$f":"AB673-U673","v":0},0,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":0},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":0},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":0},null,null,{"$f":"AM673+AP673+AR673+AS673","v":0},{"$f":"AT673-AM673","v":0}]
[1,"012002003002",null,null,null,"Advertising",null,null,0,12,23,23,30,0,0,8,0,38,null,38,33,null,null,0,33,null,null,33,0,36,null,null,0,36,null,null,36,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":36.015157894736845},null,null,0,36.015157894736845,null,null,36.015157894736845,0]
[1,"012002003002",null,null,null,"Minor assets",null,null,0,2,20,16,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002003002",null,null,null,"Catering: Departmental activities",null,null,2,9,22,6,36,0,0,10,0,46,null,46,37,null,null,0,37,null,null,37,0,39,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":39},null,null,39,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":39.016421052631578},null,null,0,39.016421052631578,null,null,39.016421052631578,0]
[1,"012002003002",null,null,null,"Communication (G&S)",null,null,803,836,1158,740,1360,0,0,-12,0,1348,null,1348,1438,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":1438},null,null,1438,0,1519,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":1519},null,null,1519,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":1519.6395789473686},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":1519.6395789473686},null,null,1519.6395789473686,0]
[0,"012002003002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":0},null,null,0,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":0},null,null,0,0]
[0,"012002003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002003002",null,null,null,"Contractors",null,null,0,0,1,1,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":1.0004210526315791},null,null,0,1.0004210526315791,null,null,1.0004210526315791,0]
[0,"012002003002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002003002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,8,0,8,null,8,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002003002",null,null,null,"Consumable supplies",null,null,8,16,11,5,2,0,0,17,0,19,null,19,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":2.0008421052631582},null,null,0,2.0008421052631582,null,null,2.0008421052631582,0]
[1,"012002003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,228,427,164,62,243,0,0,-89,0,154,null,154,257,null,null,0,257,null,null,257,0,271,null,null,0,271,null,null,271,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":271.11410526315791},null,null,0,271.11410526315791,null,null,271.11410526315791,0]
[0,"012002003002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002003002",null,null,null,"Travel and subsistence",null,null,1213,2559,2101,1785,2322,0,0,-121,0,2201,null,2201,2372,null,null,0,2372,null,null,2372,0,2505,null,null,0,2505,null,null,2505,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":2506.0547368421053},null,null,0,2506.0547368421053,null,null,2506.0547368421053,0]
[0,"012002003002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002003002",null,null,null,"Operating payments",null,null,32,31,63,48,83,0,0,146,0,229,null,229,87,null,null,0,87,null,null,87,0,92,null,null,0,92,null,null,92,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":92.038736842105266},null,null,0,92.038736842105266,null,null,92.038736842105266,0]
[1,"012002003002",null,null,null,"Venues and facilities",null,null,0,92,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012002003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012002003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":61},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":11},13,13,0,0,0,33,0,33,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Structural Industry Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Structural Industry Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":61},{"$f":"SUM(J736:J737)","v":11},13,13,0,0,0,33,0,33,{"$f":"SUM(S736:S737)","v":0},33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Structural Industry Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":61},11,13,13,0,0,0,33,0,33,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":33},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":0},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":0},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":0},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Structural Industry Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":105},143,139,119,160,0,0,0,0,160,{"$f":"SUM(S739,S742,S745:S749)","v":0},160,169,0,0,0,169,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":169},0,179,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":179},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":179},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":179.52},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":179.52},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":179.52},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[0,{"$f":"B739","v":"012002003000"},{"$f":"C716","v":"Structural Industry Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,"012002003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003000"},{"$f":"C716","v":"Structural Industry Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":105},143,139,119,160,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":160},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":160},169,0,0,0,169,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},169,0,179,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":179},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":179},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":179.52},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":179.52},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":179.52},{"$f":"SUM(AU743:AU744)","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},null,null,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},null,null,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003057"},{"$f":"C716","v":"Structural Industry Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,105,143,139,119,160,0,0,0,0,160,null,160,169,null,null,0,169,null,null,169,0,179,null,null,0,179,null,null,179,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":179.52},null,null,0,179.52,null,null,179.52,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012002003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":33123},{"$f":"SUM(J668,J714,J738,J750)","v":39404},{"$f":"SUM(K668,K714,K738,K750)","v":41647},40118,42217,0,0,0,0,42217,0,42217,43676,0,0,0,43676,0,0,43676,0,46908,0,0,0,46908,0,0,46908,0,46911.679860013901,0,0,0,46911.679860013901,0,0,46911.679860013901,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":0},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Price Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Mr P Kelly",null,null,"Post:","Chief Director: Price Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of releases on employment and earnings per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,24,48,48,null,1,48,0,1,0,null,null,48,0,1]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012002004"},null,null,1,"Price Statistics",0,null,62668,68763,70968,72570,71505,0,0,0,0,{"$f":"SUM(M806:Q806)","v":71505},null,{"$f":"R806-S806","v":71505},73911,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":73911},null,null,{"$f":"U806+X806+Z806+AA806","v":73911},{"$f":"AB806-U806","v":0},79438,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":79438},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":79438},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":79443.915752561734},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":79443.915752561734},null,null,{"$f":"AM806+AP806+AR806+AS806","v":79443.915752561734},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":62668},68763,70968,72570,71505,0,0,0,0,71505,0,71505,73911,0,0,0,73911,0,0,73911,0,79438,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":79438},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":79438},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":79443.915752561734},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":79443.915752561734},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":79443.915752561734},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":62148},68114,70408,71984,71116,0,0,0,0,71116,0,71116,73490,0,0,0,{"$f":"U818+X818","v":73490},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":73490},{"$f":"SUM(AC819,AC822,AC861)","v":0},78994,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":78994},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":78994},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":78781.80375256174},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":78781.80375256174},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":78781.80375256174},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":58731},64440,67098,69611,67211,0,0,0,0,67211,0,67211,69431,0,0,0,{"$f":"U819+X819","v":69431},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":69431},{"$f":"SUM(AC820:AC821)","v":0},74709,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":74709},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":74709},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":74707.755752561745},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":74707.755752561745},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":74707.755752561745},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012002004001"},null,null,null,"Salaries and wages",null,null,49962,54265,56350,58909,53306,0,0,0,0,{"$f":"SUM(M820:Q820)","v":53306},null,{"$f":"R820-S820","v":53306},54720,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":54720},null,null,{"$f":"U820+X820+Z820+AA820","v":54720},{"$f":"AB820-U820","v":0},58880,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":58880},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":58880},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":58879.019377997771},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":58879.019377997771},null,null,{"$f":"AM820+AP820+AR820+AS820","v":58879.019377997771},{"$f":"AT820-AM820","v":0}]
[1,"012002004001",null,null,null,"Social contributions",null,null,8769,10175,10748,10702,13905,0,0,0,0,{"$f":"SUM(M821:Q821)","v":13905},null,{"$f":"R821-S821","v":13905},14711,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":14711},null,null,{"$f":"U821+X821+Z821+AA821","v":14711},{"$f":"AB821-U821","v":0},15829,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":15829},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":15829},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":15828.736374563972},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":15828.736374563972},null,null,{"$f":"AM821+AP821+AR821+AS821","v":15828.736374563972},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":3417},3674,3310,2373,3905,0,0,0,0,3905,0,3905,4059,0,0,0,4059,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},4059,0,4285,0,0,0,{"$f":"SUM(AH823:AH860)","v":4285},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":4285},{"$f":"SUM(AL823:AL860)","v":0},4074.0480000000002,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":4074.0480000000002},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":4074.0480000000002},{"$f":"SUM(AU823:AU860)","v":0}]
[1,{"$f":"B822","v":"012002004002"},null,null,null,"Administrative fees",null,null,6,0,6,6,7,0,0,0,0,{"$f":"SUM(M823:Q823)","v":7},null,{"$f":"R823-S823","v":7},8,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":8},null,null,{"$f":"U823+X823+Z823+AA823","v":8},{"$f":"AB823-U823","v":0},8,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":8},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":8},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":7.6061572928821475},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":7.6061572928821475},null,null,{"$f":"AM823+AP823+AR823+AS823","v":7.6061572928821475},{"$f":"AT823-AM823","v":0}]
[0,"012002004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002004002",null,null,null,"Minor assets",null,null,3,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002004002",null,null,null,"Catering: Departmental activities",null,null,3,10,4,1,10,0,0,0,0,10,null,10,10,null,null,0,10,null,null,10,0,10,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":10},null,null,10,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":9.5076966161026828},null,null,0,9.5076966161026828,null,null,9.5076966161026828,0]
[1,"012002004002",null,null,null,"Communication (G&S)",null,null,870,670,780,711,901,0,0,-164,0,737,null,737,954,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":954},null,null,954,0,1008,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":1008},null,null,1008,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":958.37581890315062},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":958.37581890315062},null,null,958.37581890315062,0]
[0,"012002004002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":0},null,null,0,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":0},null,null,0,0]
[1,"012002004002",null,null,null,"Consultants: Business and advisory services",null,null,45,0,50,0,53,0,0,0,0,53,null,53,56,null,null,0,56,null,null,56,0,59,null,null,0,59,null,null,59,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":56.095410035005834},null,null,0,56.095410035005834,null,null,56.095410035005834,0]
[0,"012002004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002004002",null,null,null,"Contractors",null,null,48,49,12,35,40,0,0,-22,0,18,null,18,43,null,null,0,43,null,null,43,0,44,null,null,0,44,null,null,44,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":41.833865110851811},null,null,0,41.833865110851811,null,null,41.833865110851811,0]
[1,"012002004002",null,null,null,"Agency and support/outsourced services",null,null,98,104,109,109,115,0,0,0,0,115,null,115,122,null,null,0,122,null,null,122,0,129,null,null,0,129,null,null,129,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":122.64928634772463},null,null,0,122.64928634772463,null,null,122.64928634772463,0]
[0,"012002004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002004002",null,null,null,"Consumable supplies",null,null,17,16,9,7,8,0,0,2,0,10,null,10,9,null,null,0,9,null,null,9,0,10,null,null,0,10,null,null,10,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":9.5076966161026828},null,null,0,9.5076966161026828,null,null,9.5076966161026828,0]
[1,"012002004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,442,540,208,203,383,0,0,-1,0,382,null,382,399,null,null,0,399,null,null,399,0,421,null,null,0,421,null,null,421,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":400.27402753792302},null,null,0,400.27402753792302,null,null,400.27402753792302,0]
[0,"012002004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002004002",null,null,null,"Travel and subsistence",null,null,1537,1968,1739,963,1977,0,0,180,0,2157,null,2157,2023,null,null,0,2023,null,null,2023,0,2137,null,null,0,2137,null,null,2137,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":2031.7947668611437},null,null,0,2031.7947668611437,null,null,2031.7947668611437,0]
[0,"012002004002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002004002",null,null,null,"Operating payments",null,null,348,317,393,338,411,0,0,5,0,416,null,416,435,null,null,0,435,null,null,435,0,459,null,null,0,459,null,null,459,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":436.40327467911322},null,null,0,436.40327467911322,null,null,436.40327467911322,0]
[0,"012002004002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012002004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012002004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":71},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":73},0,0,0,0,0,0,0,0,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Price Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Price Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Price Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Price Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Price Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Price Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Price Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Price Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Price Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Price Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":71},{"$f":"SUM(J886:J887)","v":73},0,0,0,0,0,0,0,0,{"$f":"SUM(S886:S887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Price Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":71},73,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Price Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":449},576,560,586,389,0,0,0,0,389,{"$f":"SUM(S889,S892,S895:S899)","v":0},389,421,0,0,0,421,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":421},0,444,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":444},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":444},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":662.11200000000008},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":662.11200000000008},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":662.11200000000008},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B889","v":"012002004000"},{"$f":"C866","v":"Price Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,"012002004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004000"},{"$f":"C866","v":"Price Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":449},576,560,586,389,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":389},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":389},421,0,0,0,421,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},421,0,444,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":444},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":444},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":662.11200000000008},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":662.11200000000008},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":662.11200000000008},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004057"},{"$f":"C866","v":"Price Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,449,576,560,586,389,0,0,0,0,389,null,389,421,null,null,0,421,null,null,421,0,444,null,null,0,444,null,null,444,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":662.11200000000008},null,null,0,662.11200000000008,null,null,662.11200000000008,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012002004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":62668},{"$f":"SUM(J818,J864,J888,J900)","v":68763},{"$f":"SUM(K818,K864,K888,K900)","v":70968},72570,71505,0,0,0,0,71505,0,71505,73911,0,0,0,73911,0,0,73911,0,79438,0,0,0,79438,0,0,79438,0,79443.915752561734,0,0,0,79443.915752561734,0,0,79443.915752561734,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":0},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Private Sector Finance Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Dr S Pillay",null,null,"Post:","Chief Diorector: Private Sector Financial Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Numberof releases on financial statistics of private sector organisations","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,5,5,5,null,1,5,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012002005"},null,null,1,"Private Sector Financial Statistics",0,null,27730,29647,31555,31599,30961,0,0,0,0,{"$f":"SUM(M956:Q956)","v":30961},null,{"$f":"R956-S956","v":30961},32180,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":32180},null,null,{"$f":"U956+X956+Z956+AA956","v":32180},{"$f":"AB956-U956","v":0},34571,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":34571},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":34571},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":34749.447894875004},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":34749.447894875004},null,null,{"$f":"AM956+AP956+AR956+AS956","v":34749.447894875004},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":27730},29647,31555,31599,30961,0,0,0,0,30961,0,30961,32180,0,0,0,32180,0,0,32180,0,34571,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":34571},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":34571},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":34749.447894875004},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":34749.447894875004},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":34749.447894875004},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":27625},29530,31357,31474,30878,0,0,-17,0,30861,0,30861,32092,0,0,0,{"$f":"U968+X968","v":32092},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":32092},{"$f":"SUM(AC969,AC972,AC1011)","v":0},34478,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":34478},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":34478},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":34656.519894875004},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":34656.519894875004},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":34656.519894875004},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":25509},27493,29113,29902,28380,0,0,0,0,28380,0,28380,29498,0,0,0,{"$f":"U969+X969","v":29498},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":29498},{"$f":"SUM(AC970:AC971)","v":0},31739,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":31739},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":31739},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":31739.847894875005},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":31739.847894875005},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":31739.847894875005},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012002005001"},null,null,null,"Salaries and wages",null,null,21800,23343,24616,25398,24289,0,0,0,0,{"$f":"SUM(M970:Q970)","v":24289},null,{"$f":"R970-S970","v":24289},25170,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":25170},null,null,{"$f":"U970+X970+Z970+AA970","v":25170},{"$f":"AB970-U970","v":0},27082,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":27082},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":27082},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":27082.723484955572},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":27082.723484955572},null,null,{"$f":"AM970+AP970+AR970+AS970","v":27082.723484955572},{"$f":"AT970-AM970","v":0}]
[1,"012002005001",null,null,null,"Social contributions",null,null,3709,4150,4497,4504,4091,0,0,0,0,{"$f":"SUM(M971:Q971)","v":4091},null,{"$f":"R971-S971","v":4091},4328,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":4328},null,null,{"$f":"U971+X971+Z971+AA971","v":4328},{"$f":"AB971-U971","v":0},4657,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":4657},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":4657},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":4657.1244099194328},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":4657.1244099194328},null,null,{"$f":"AM971+AP971+AR971+AS971","v":4657.1244099194328},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":2116},2037,2244,1572,2498,0,0,-17,0,2481,0,2481,2594,0,0,0,2594,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},2594,0,2739,0,0,0,{"$f":"SUM(AH973:AH1010)","v":2739},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":2739},{"$f":"SUM(AL973:AL1010)","v":0},2916.6720000000005,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":2916.6720000000005},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":2916.6720000000005},{"$f":"SUM(AU973:AU1010)","v":0}]
[0,{"$f":"B972","v":"012002005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"012002005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002005002",null,null,null,"Minor assets",null,null,6,29,4,4,4,0,0,0,0,4,null,4,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":4.2594698795180728},null,null,0,4.2594698795180728,null,null,4.2594698795180728,0]
[0,"012002005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002005002",null,null,null,"Catering: Departmental activities",null,null,0,2,9,2,26,0,0,-12,0,14,null,14,27,null,null,0,27,null,null,27,0,28,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":28},null,null,28,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":29.816289156626503},null,null,0,29.816289156626503,null,null,29.816289156626503,0]
[1,"012002005002",null,null,null,"Communication (G&S)",null,null,626,596,709,571,790,0,0,-342,0,448,null,448,836,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":836},null,null,836,0,883,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":883},null,null,883,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":940.27797590361445},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":940.27797590361445},null,null,940.27797590361445,0]
[0,"012002005002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":0},null,null,0,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":0},null,null,0,0]
[0,"012002005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002005002",null,null,null,"Contractors",null,null,28,1,4,4,36,0,0,-36,0,0,null,0,38,null,null,0,38,null,null,38,0,40,null,null,0,40,null,null,40,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":42.594698795180726},null,null,0,42.594698795180726,null,null,42.594698795180726,0]
[0,"012002005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002005002",null,null,null,"Consumable supplies",null,null,13,8,27,5,10,0,0,-1,0,9,null,9,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":11.713542168674698},null,null,0,11.713542168674698,null,null,11.713542168674698,0]
[1,"012002005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,421,329,309,22,413,0,0,-321,0,92,null,92,434,null,null,0,434,null,null,434,0,458,null,null,0,458,null,null,458,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":487.70930120481933},null,null,0,487.70930120481933,null,null,487.70930120481933,0]
[0,"012002005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002005002",null,null,null,"Travel and subsistence",null,null,1018,1005,1125,954,1097,0,0,563,0,1660,null,1660,1116,null,null,0,1116,null,null,1116,0,1179,null,null,0,1179,null,null,1179,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":1255.4787469879518},null,null,0,1255.4787469879518,null,null,1255.4787469879518,0]
[1,"012002005002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,16,0,16,null,16,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002005002",null,null,null,"Operating payments",null,null,4,58,49,2,122,0,0,112,0,234,null,234,129,null,null,0,129,null,null,129,0,136,null,null,0,136,null,null,136,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":144.82197590361446},null,null,0,144.82197590361446,null,null,144.82197590361446,0]
[1,"012002005002",null,null,null,"Venues and facilities",null,null,0,9,8,8,0,0,0,4,0,4,null,4,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"012002005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012002005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":5},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":0},0,0,0,0,0,17,0,17,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Private Sector Finance Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":5},{"$f":"SUM(J1036:J1037)","v":0},0,0,0,0,0,17,0,17,{"$f":"SUM(S1036:S1037)","v":0},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":5},0,0,0,0,0,0,17,0,17,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":17},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Private Sector Finance Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":100},117,198,125,83,0,0,0,0,83,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},83,88,0,0,0,88,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":88},0,93,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":93},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":93},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":92.927999999999997},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":92.927999999999997},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":92.927999999999997},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B1039","v":"012002005000"},{"$f":"C1016","v":"Private Sector Finance Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,"012002005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005000"},{"$f":"C1016","v":"Private Sector Finance Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":100},117,198,125,83,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":83},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":83},88,0,0,0,88,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},88,0,93,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":93},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":93},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":92.927999999999997},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":92.927999999999997},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":92.927999999999997},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005057"},{"$f":"C1016","v":"Private Sector Finance Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,100,117,198,125,83,0,0,0,0,83,null,83,88,null,null,0,88,null,null,88,0,93,null,null,0,93,null,null,93,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":92.927999999999997},null,null,0,92.927999999999997,null,null,92.927999999999997,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012002005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":27730},{"$f":"SUM(J968,J1014,J1038,J1050)","v":29647},{"$f":"SUM(K968,K1014,K1038,K1050)","v":31555},31599,30961,0,0,0,0,30961,0,30961,32180,0,0,0,32180,0,0,32180,0,34571,0,0,0,34571,0,0,34571,0,34749.447894875004,0,0,0,34749.447894875004,0,0,34749.447894875004,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Government Finance Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Dr P Naidoo",null,null,"Post:","Chief Director: Government Financial Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of releases on public sector spending","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,12,12,12,null,1,12,0,1,0,null,null,12,0,1]
[{"$f":"IF(SUM(COUNTIF(F1091:AF1091,\"<>0\")-COUNTBLANK(F1091:AF1091))<>0,1,0)","v":1},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,3.1740000000000004,0,0,0,null,null,3.1740000000000004,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"012002006"},null,null,1,"Government Financial Statistics",0,null,15875,17326,17929,17578,17320,0,0,0,0,{"$f":"SUM(M1106:Q1106)","v":17320},null,{"$f":"R1106-S1106","v":17320},17978,null,null,{"$f":"SUM(V1106:W1106)","v":0},{"$f":"U1106+X1106","v":17978},null,null,{"$f":"U1106+X1106+Z1106+AA1106","v":17978},{"$f":"AB1106-U1106","v":0},19315,null,null,{"$f":"SUM(AE1106:AF1106)","v":0},{"$f":"AD1106+AG1106","v":19315},null,null,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":19315},{"$f":"AK1106-AD1106","v":0},{"$f":"IFERROR(AD1106/AD1116*AM1202,0)","v":19320.347941143835},null,null,{"$f":"SUM(AN1106:AO1106)","v":0},{"$f":"AM1106+AP1106","v":19320.347941143835},null,null,{"$f":"AM1106+AP1106+AR1106+AS1106","v":19320.347941143835},{"$f":"AT1106-AM1106","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1107:Q1107)","v":0},null,{"$f":"R1107-S1107","v":0},0,null,null,0,{"$f":"U1107+X1107","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1107/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1108/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1109/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1110+AG1110","v":0},null,null,0,0,{"$f":"IFERROR(AD1110/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1111+AG1111","v":0},null,null,0,0,{"$f":"IFERROR(AD1111/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1112/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1113/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1114/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1115/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":15875},17326,17929,17578,17320,0,0,0,0,17320,0,17320,17978,0,0,0,17978,0,0,17978,0,19315,0,0,{"$f":"SUM(AG1106:AG1115)","v":0},{"$f":"SUM(AH1106:AH1115)","v":19315},0,{"$f":"SUM(AJ1106:AJ1115)","v":0},{"$f":"SUM(AK1106:AK1115)","v":19315},{"$f":"SUM(AL1106:AL1115)","v":0},{"$f":"SUM(AM1106:AM1115)","v":19320.347941143835},{"$f":"SUM(AN1106:AN1115)","v":0},0,{"$f":"SUM(AP1106:AP1115)","v":0},{"$f":"SUM(AQ1106:AQ1115)","v":19320.347941143835},0,{"$f":"SUM(AS1106:AS1115)","v":0},{"$f":"SUM(AT1106:AT1115)","v":19320.347941143835},{"$f":"SUM(AU1106:AU1115)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":15776},17202,17783,17462,17220,0,0,-6,0,17214,0,17214,17873,0,0,0,{"$f":"U1118+X1118","v":17873},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":0},{"$f":"U1118+X1118+Z1118+AA1118","v":17873},{"$f":"SUM(AC1119,AC1122,AC1161)","v":0},19204,0,0,{"$f":"SUM(AG1119,AG1122,AG1161)","v":0},{"$f":"AD1118+AG1118","v":19204},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":0},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":19204},{"$f":"SUM(AL1119,AL1122,AL1161)","v":0},{"$f":"SUM(AM1119,AM1122,AM1161)","v":19208.411941143833},{"$f":"SUM(AN1119,AN1122,AN1161)","v":0},0,{"$f":"SUM(AP1119,AP1122,AP1161)","v":0},{"$f":"AM1118+AP1118","v":19208.411941143833},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":0},{"$f":"AM1118+AP1118+AR1118+AS1118","v":19208.411941143833},{"$f":"SUM(AU1119,AU1122,AU1161)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":1},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":14818},15462,16562,16390,15909,0,0,0,0,15909,0,15909,16515,0,0,0,{"$f":"U1119+X1119","v":16515},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":0},{"$f":"U1119+X1119+Z1119+AA1119","v":16515},{"$f":"SUM(AC1120:AC1121)","v":0},17769,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":17769},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":0},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":17769},{"$f":"SUM(AL1120:AL1121)","v":0},{"$f":"SUM(AM1120:AM1121)","v":17770.139941143832},{"$f":"SUM(AN1120:AN1121)","v":0},0,{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":17770.139941143832},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":0},{"$f":"AM1119+AP1119+AR1119+AS1119","v":17770.139941143832},{"$f":"SUM(AU1120:AU1121)","v":0}]
[1,{"$f":"B1119","v":"012002006001"},null,null,null,"Salaries and wages",null,null,12946,13450,14477,14290,13654,0,0,0,0,{"$f":"SUM(M1120:Q1120)","v":13654},null,{"$f":"R1120-S1120","v":13654},14129,null,null,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":14129},null,null,{"$f":"U1120+X1120+Z1120+AA1120","v":14129},{"$f":"AB1120-U1120","v":0},15202,null,null,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":15202},null,null,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":15202},{"$f":"AK1120-AD1120","v":0},{"$f":"IFERROR(AD1120/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1119,Cover!FJ$4:FJ$4930,0)),0)","v":15202.97525945571},null,null,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":15202.97525945571},null,null,{"$f":"AM1120+AP1120+AR1120+AS1120","v":15202.97525945571},{"$f":"AT1120-AM1120","v":0}]
[1,"012002006001",null,null,null,"Social contributions",null,null,1872,2012,2085,2100,2255,0,0,0,0,{"$f":"SUM(M1121:Q1121)","v":2255},null,{"$f":"R1121-S1121","v":2255},2386,null,null,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":2386},null,null,{"$f":"U1121+X1121+Z1121+AA1121","v":2386},{"$f":"AB1121-U1121","v":0},2567,null,null,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":2567},null,null,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":2567},{"$f":"AK1121-AD1121","v":0},{"$f":"IFERROR(AD1121/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1120,Cover!FJ$4:FJ$4930,0)),0)","v":2567.1646816881207},null,null,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":2567.1646816881207},null,null,{"$f":"AM1121+AP1121+AR1121+AS1121","v":2567.1646816881207},{"$f":"AT1121-AM1121","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":958},1740,1221,1072,1311,0,0,-6,0,1305,0,1305,1358,0,0,0,1358,{"$f":"SUM(Z1123:Z1160)","v":0},{"$f":"SUM(AA1123:AA1160)","v":0},1358,0,1435,0,0,0,{"$f":"SUM(AH1123:AH1160)","v":1435},{"$f":"SUM(AI1123:AI1160)","v":0},0,{"$f":"SUM(AK1123:AK1160)","v":1435},{"$f":"SUM(AL1123:AL1160)","v":0},1438.2720000000002,0,0,0,{"$f":"SUM(AQ1123:AQ1160)","v":1438.2720000000002},{"$f":"SUM(AR1123:AR1160)","v":0},0,{"$f":"SUM(AT1123:AT1160)","v":1438.2720000000002},{"$f":"SUM(AU1123:AU1160)","v":0}]
[0,{"$f":"B1122","v":"012002006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1123:Q1123)","v":0},null,{"$f":"R1123-S1123","v":0},0,null,null,{"$f":"SUM(V1123:W1123)","v":0},{"$f":"U1123+X1123","v":0},null,null,{"$f":"U1123+X1123+Z1123+AA1123","v":0},{"$f":"AB1123-U1123","v":0},0,null,null,{"$f":"SUM(AE1123:AF1123)","v":0},{"$f":"AD1123+AG1123","v":0},null,null,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":0},{"$f":"AK1123-AD1123","v":0},{"$f":"IFERROR(AD1123/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1122,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1123:AO1123)","v":0},{"$f":"AM1123+AP1123","v":0},null,null,{"$f":"AM1123+AP1123+AR1123+AS1123","v":0},{"$f":"AT1123-AM1123","v":0}]
[0,"012002006002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1124/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1123,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002006002",null,null,null,"Minor assets",null,null,0,10,5,0,0,0,0,6,0,6,null,6,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1125/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1124,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1126/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1125,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1127/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1126,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002006002",null,null,null,"Catering: Departmental activities",null,null,2,4,15,9,23,0,0,9,0,32,null,32,24,null,null,0,24,null,null,24,0,26,null,null,{"$f":"SUM(AE1128:AF1128)","v":0},{"$f":"AD1128+AG1128","v":26},null,null,26,0,{"$f":"IFERROR(AD1128/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1127,Cover!FJ$4:FJ$4930,0)),0)","v":26.059283623693386},null,null,0,26.059283623693386,null,null,26.059283623693386,0]
[1,"012002006002",null,null,null,"Communication (G&S)",null,null,252,207,204,190,260,0,0,-110,0,150,null,150,275,null,null,{"$f":"SUM(V1129:W1129)","v":0},{"$f":"U1129+X1129","v":275},null,null,275,0,291,null,null,{"$f":"SUM(AE1129:AF1129)","v":0},{"$f":"AD1129+AG1129","v":291},null,null,291,0,{"$f":"IFERROR(AD1129/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1128,Cover!FJ$4:FJ$4930,0)),0)","v":291.66352055749132},null,null,{"$f":"SUM(AN1129:AO1129)","v":0},{"$f":"AM1129+AP1129","v":291.66352055749132},null,null,291.66352055749132,0]
[1,"012002006002",null,null,null,"Computer services",null,null,5,0,0,0,6,0,0,-6,0,0,null,0,6,null,null,{"$f":"SUM(V1130:W1130)","v":0},{"$f":"U1130+X1130","v":6},null,null,6,0,6,null,null,{"$f":"SUM(AE1130:AF1130)","v":0},{"$f":"AD1130+AG1130","v":6},null,null,6,0,{"$f":"IFERROR(AD1130/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1129,Cover!FJ$4:FJ$4930,0)),0)","v":6.0136808362369347},null,null,{"$f":"SUM(AN1130:AO1130)","v":0},{"$f":"AM1130+AP1130","v":6.0136808362369347},null,null,6.0136808362369347,0]
[0,"012002006002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1131/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1130,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1132/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1131,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1133/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1132,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1134:Q1134)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1134/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1133,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1135:Q1135)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1135/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1134,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002006002",null,null,null,"Contractors",null,null,3,2,0,0,9,0,0,-9,0,0,null,0,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD1136/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1135,Cover!FJ$4:FJ$4930,0)),0)","v":11.025081533101046},null,null,0,11.025081533101046,null,null,11.025081533101046,0]
[0,"012002006002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1137/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1136,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1138/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1137,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1139/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1138,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1140/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1139,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1141:Q1141)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1141/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1140,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1142/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1141,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1143:Q1143)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1143/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1142,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1144/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1143,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1145/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1144,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1146/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1145,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1147/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1146,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1148/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1147,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1149/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1148,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1150/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1149,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002006002",null,null,null,"Consumable supplies",null,null,7,9,15,3,6,0,0,12,0,18,null,18,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,{"$f":"IFERROR(AD1151/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1150,Cover!FJ$4:FJ$4930,0)),0)","v":6.0136808362369347},null,null,0,6.0136808362369347,null,null,6.0136808362369347,0]
[1,"012002006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,53,209,72,0,166,0,0,-153,0,13,null,13,175,null,null,0,175,null,null,175,0,185,null,null,0,185,null,null,185,0,{"$f":"IFERROR(AD1152/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1151,Cover!FJ$4:FJ$4930,0)),0)","v":185.42182578397214},null,null,0,185.42182578397214,null,null,185.42182578397214,0]
[0,"012002006002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1153/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1152,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1154/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1153,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1155/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1154,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1156/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1155,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002006002",null,null,null,"Travel and subsistence",null,null,611,1293,874,840,794,0,0,104,0,898,null,898,812,null,null,0,812,null,null,812,0,857,null,null,0,857,null,null,857,0,{"$f":"IFERROR(AD1157/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1156,Cover!FJ$4:FJ$4930,0)),0)","v":858.95407944250883},null,null,0,858.95407944250883,null,null,858.95407944250883,0]
[1,"012002006002",null,null,null,"Training and development",null,null,12,0,25,25,27,0,0,-3,0,24,null,24,29,null,null,0,29,null,null,29,0,31,null,null,0,31,null,null,31,0,{"$f":"IFERROR(AD1158/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1157,Cover!FJ$4:FJ$4930,0)),0)","v":31.070684320557497},null,null,0,31.070684320557497,null,null,31.070684320557497,0]
[1,"012002006002",null,null,null,"Operating payments",null,null,13,6,8,2,20,0,0,136,0,156,null,156,21,null,null,0,21,null,null,21,0,22,null,null,0,22,null,null,22,0,{"$f":"IFERROR(AD1159/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1158,Cover!FJ$4:FJ$4930,0)),0)","v":22.050163066202092},null,null,0,22.050163066202092,null,null,22.050163066202092,0]
[1,"012002006002",null,null,null,"Venues and facilities",null,null,0,0,3,3,0,0,0,8,0,8,null,8,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1160/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1159,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"012002006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,null,null,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},null,null,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,null,null,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},null,null,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},{"$f":"IFERROR(AD1162/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1161,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},null,null,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[0,"012002006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1163-S1163","v":0},0,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":0},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":0},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},{"$f":"IFERROR(AD1163/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1162,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":0},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":0},0,0,0,0,0,6,0,6,{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":0},{"$f":"SUM(J1166,J1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1166,S1169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Government Finance Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},{"$f":"SUM(J1167:J1168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1169:$D1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1169:$D1170)","v":0},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1169:$D1170)","v":0},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1169:$D1170)","v":0},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},{"$f":"SUM(J1173:J1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1173:Z1174)","v":0},{"$f":"SUM(AA1173:AA1174)","v":0},{"$f":"SUM(AB1173:AB1174)","v":0},{"$f":"SUM(AC1173:AC1174)","v":0},{"$f":"SUM(AD1173:AD1174)","v":0},0,0,0,0,{"$f":"SUM(AI1173:AI1174)","v":0},{"$f":"SUM(AJ1173:AJ1174)","v":0},{"$f":"SUM(AK1173:AK1174)","v":0},{"$f":"SUM(AL1173:AL1174)","v":0},{"$f":"SUM(AM1173:AM1174)","v":0},{"$f":"SUM(AN1173:AN1174)","v":0},0,0,0,{"$f":"SUM(AR1173:AR1174)","v":0},{"$f":"SUM(AS1173:AS1174)","v":0},{"$f":"SUM(AT1173:AT1174)","v":0},{"$f":"SUM(AU1173:AU1174)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1179:$D1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1179:$D1180)","v":0},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1179:$D1180)","v":0},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1179:$D1180)","v":0},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},{"$f":"SUM(J1178,J1181)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},{"$f":"SUM(J1179:J1180)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},{"$f":"SUM(J1182:J1183)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[0,null,{"$f":"C1166","v":"Government Finance Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1189:$D1190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1189:$D1190)","v":0},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1189:$D1190)","v":0},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1189:$D1190)","v":0},{"$f":"AT1184-AM1184","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":0},{"$f":"SUM(J1186:J1187)","v":0},0,0,0,0,0,6,0,6,{"$f":"SUM(S1186:S1187)","v":0},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Government Finance Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1191:$D1192)","v":0},0,0,0,0,0,0,6,0,6,{"$f":"DSUM($I$180:$BA$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1191:$D1192)","v":6},{"$f":"DSUM($I$180:$BA$289,U$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1191:$D1192)","v":0},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1191:$D1192)","v":0},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1191:$D1192)","v":0},{"$f":"AT1186-AM1186","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1193:$D1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Government Finance Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":99},124,146,116,100,0,0,0,0,100,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},100,105,0,0,0,105,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},{"$f":"SUM(AB1189,AB1192,AB1195:AB1199)","v":105},0,111,0,0,{"$f":"SUM(AG1189,AG1192,AG1195:AG1199)","v":0},{"$f":"SUM(AH1189,AH1192,AH1195:AH1199)","v":111},{"$f":"SUM(AI1189,AI1192,AI1195:AI1199)","v":0},{"$f":"SUM(AJ1189,AJ1192,AJ1195:AJ1199)","v":0},{"$f":"SUM(AK1189,AK1192,AK1195:AK1199)","v":111},{"$f":"SUM(AL1189,AL1192,AL1195:AL1199)","v":0},{"$f":"SUM(AM1189,AM1192,AM1195:AM1199)","v":111.93600000000001},{"$f":"SUM(AN1189,AN1192,AN1195:AN1199)","v":0},0,{"$f":"SUM(AP1189,AP1192,AP1195:AP1199)","v":0},{"$f":"SUM(AQ1189,AQ1192,AQ1195:AQ1199)","v":111.93600000000001},{"$f":"SUM(AR1189,AR1192,AR1195:AR1199)","v":0},{"$f":"SUM(AS1189,AS1192,AS1195:AS1199)","v":0},{"$f":"SUM(AT1189,AT1192,AT1195:AT1199)","v":111.93600000000001},{"$f":"SUM(AU1189,AU1192,AU1195:AU1199)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":0},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1189,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1189,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1190:S1191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},{"$f":"SUM(AB1190:AB1191)","v":0},0,0,0,0,{"$f":"SUM(AG1190:AG1191)","v":0},{"$f":"SUM(AH1190:AH1191)","v":0},{"$f":"SUM(AI1190:AI1191)","v":0},{"$f":"SUM(AJ1190:AJ1191)","v":0},{"$f":"SUM(AK1190:AK1191)","v":0},{"$f":"SUM(AL1190:AL1191)","v":0},{"$f":"SUM(AM1190:AM1191)","v":0},{"$f":"SUM(AN1190:AN1191)","v":0},0,{"$f":"SUM(AP1190:AP1191)","v":0},{"$f":"SUM(AQ1190:AQ1191)","v":0},{"$f":"SUM(AR1190:AR1191)","v":0},{"$f":"SUM(AS1190:AS1191)","v":0},{"$f":"SUM(AT1190:AT1191)","v":0},{"$f":"SUM(AU1190:AU1191)","v":0}]
[0,{"$f":"B1189","v":"012002006000"},{"$f":"C1166","v":"Government Finance Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1190-S1190","v":0},0,null,null,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":0},null,null,{"$f":"U1190+X1190+Z1190+AA1190","v":0},{"$f":"AB1190-U1190","v":0},0,null,null,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":0},null,null,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":0},{"$f":"AK1190-AD1190","v":0},{"$f":"IFERROR(AD1190/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1190,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":0},null,null,{"$f":"AM1190+AP1190+AR1190+AS1190","v":0},{"$f":"AT1190-AM1190","v":0}]
[0,"012002006000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1191-S1191","v":0},0,null,null,{"$f":"SUM(V1191:W1191)","v":0},{"$f":"U1191+X1191","v":0},null,null,{"$f":"U1191+X1191+Z1191+AA1191","v":0},{"$f":"AB1191-U1191","v":0},0,null,null,{"$f":"SUM(AE1191:AF1191)","v":0},{"$f":"AD1191+AG1191","v":0},null,null,{"$f":"AD1191+AG1191+AI1191+AJ1191","v":0},{"$f":"AK1191-AD1191","v":0},{"$f":"IFERROR(AD1191/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1191,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1191:AO1191)","v":0},{"$f":"AM1191+AP1191","v":0},null,null,{"$f":"AM1191+AP1191+AR1191+AS1191","v":0},{"$f":"AT1191-AM1191","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1192,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1192,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006000"},{"$f":"C1166","v":"Government Finance Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":99},124,146,116,100,{"$f":"SUM(N1193:N1194)","v":0},0,0,0,{"$f":"SUM(M1192:Q1192)","v":100},{"$f":"SUM(S1193:S1194)","v":0},{"$f":"SUM(T1193:T1194)","v":100},105,0,0,0,105,{"$f":"SUM(Z1193:Z1194)","v":0},{"$f":"SUM(AA1193:AA1194)","v":0},105,0,111,0,0,{"$f":"SUM(AG1193:AG1194)","v":0},{"$f":"SUM(AH1193:AH1194)","v":111},0,{"$f":"SUM(AJ1193:AJ1194)","v":0},{"$f":"SUM(AK1193:AK1194)","v":111},{"$f":"SUM(AL1193:AL1194)","v":0},{"$f":"SUM(AM1193:AM1194)","v":111.93600000000001},{"$f":"SUM(AN1193:AN1194)","v":0},0,{"$f":"SUM(AP1193:AP1194)","v":0},{"$f":"SUM(AQ1193:AQ1194)","v":111.93600000000001},0,{"$f":"SUM(AS1193:AS1194)","v":0},{"$f":"SUM(AT1193:AT1194)","v":111.93600000000001},{"$f":"SUM(AU1193:AU1194)","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1193:Q1193)","v":0},null,{"$f":"R1193-S1193","v":0},0,null,null,{"$f":"SUM(V1193:W1193)","v":0},{"$f":"U1193+X1193","v":0},null,null,{"$f":"U1193+X1193+Z1193+AA1193","v":0},{"$f":"AB1193-U1193","v":0},0,null,null,{"$f":"SUM(AE1193:AF1193)","v":0},{"$f":"AD1193+AG1193","v":0},null,null,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":0},{"$f":"AK1193-AD1193","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1193,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1193:AO1193)","v":0},{"$f":"AM1193+AP1193","v":0},null,null,{"$f":"AM1193+AP1193+AR1193+AS1193","v":0},{"$f":"AT1193-AM1193","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006057"},{"$f":"C1166","v":"Government Finance Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,99,124,146,116,100,0,0,0,0,100,null,100,105,null,null,0,105,null,null,105,0,111,null,null,0,111,null,null,111,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1194,Cover!FJ$4:FJ$4930,0)),0)","v":111.93600000000001},null,null,0,111.93600000000001,null,null,111.93600000000001,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1195,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1196,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1197,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1198,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)","v":"012002006062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1199,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":15875},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":17326},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":17929},17578,17320,0,0,0,0,17320,0,17320,17978,0,0,0,17978,0,0,17978,0,19315,0,0,0,19315,0,0,19315,0,19320.347941143835,0,0,0,19320.347941143835,0,0,19320.347941143835,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":0},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":0},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(N1090:N1099,\"=0\")+COUNTBLANK(N1090:N1099))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(S1090:S1099,\"=0\")+COUNTBLANK(S1090:S1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(Y1090:Y1099,\"=0\")+COUNTBLANK(Y1090:Y1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(AH1090:AH1099,\"=0\")+COUNTBLANK(AH1090:AH1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1189","v":0},{"$f":"+J1189","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1209:Q1209)","v":0},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":0},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":0},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},{"$f":"SUM(AH1210:AH1211)","v":0},0,{"$f":"SUM(AJ1210:AJ1211)","v":0},{"$f":"SUM(AK1210:AK1211)","v":0},{"$f":"SUM(AL1210:AL1211)","v":0},{"$f":"+AM1189","v":0},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},{"$f":"SUM(AQ1210:AQ1211)","v":0},0,{"$f":"SUM(AS1210:AS1211)","v":0},{"$f":"SUM(AT1210:AT1211)","v":0},{"$f":"SUM(AU1210:AU1211)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},null,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},null,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},null,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},null,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1230","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B1230","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1230+3,0)<>\"\",OFFSET($F$43,A1230+3,0),\"\")","v":"National Accounts"}]
[1,null,null,null,null,"Subprogramme manager","Mr M Manamela",null,null,"Post:","Chief Director: National Accounts"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of quarterly and annual releases  on GDP estimates per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,4,4,4,null,1,4.2320000000000002,0,1,0,null,null,4.2320000000000002,0,1]
[{"$f":"IF(SUM(COUNTIF(F1241:AF1241,\"<>0\")-COUNTBLANK(F1241:AF1241))<>0,1,0)","v":1},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,2.1160000000000001,0,0,0,null,null,2.1160000000000001,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1250,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1354:AU1354,\">0.5\")+COUNTIF(I1354:AU1354,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1231))&E1231","v":"012002007"},null,null,1,"National Accounts",0,null,10183,10805,20827,19958,20404,0,0,0,0,{"$f":"SUM(M1256:Q1256)","v":20404},null,{"$f":"R1256-S1256","v":20404},21089,null,null,{"$f":"SUM(V1256:W1256)","v":0},{"$f":"U1256+X1256","v":21089},null,null,{"$f":"U1256+X1256+Z1256+AA1256","v":21089},{"$f":"AB1256-U1256","v":0},22489,null,null,{"$f":"SUM(AE1256:AF1256)","v":0},{"$f":"AD1256+AG1256","v":22489},null,null,{"$f":"AD1256+AG1256+AI1256+AJ1256","v":22489},{"$f":"AK1256-AD1256","v":0},{"$f":"IFERROR(AD1256/AD1266*AM1352,0)","v":22564.019960965692},null,null,{"$f":"SUM(AN1256:AO1256)","v":0},{"$f":"AM1256+AP1256","v":22564.019960965692},null,null,{"$f":"AM1256+AP1256+AR1256+AS1256","v":22564.019960965692},{"$f":"AT1256-AM1256","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1257:AU1257,\"<>0\")-COUNTBLANK(F1257:AU1257))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1257:Q1257)","v":0},null,{"$f":"R1257-S1257","v":0},0,null,null,0,{"$f":"U1257+X1257","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1257/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,{"$f":"AM1257+AP1257+AR1257+AS1257","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1258/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1259/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1260+AG1260","v":0},null,null,0,0,{"$f":"IFERROR(AD1260/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1261+AG1261","v":0},null,null,0,0,{"$f":"IFERROR(AD1261/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1262/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1263/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1264/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1265/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1256:I1265)","v":10183},10805,20827,19958,20404,0,0,0,0,20404,0,20404,21089,0,0,0,21089,0,0,21089,0,22489,0,0,{"$f":"SUM(AG1256:AG1265)","v":0},{"$f":"SUM(AH1256:AH1265)","v":22489},0,{"$f":"SUM(AJ1256:AJ1265)","v":0},{"$f":"SUM(AK1256:AK1265)","v":22489},{"$f":"SUM(AL1256:AL1265)","v":0},{"$f":"SUM(AM1256:AM1265)","v":22564.019960965692},{"$f":"SUM(AN1256:AN1265)","v":0},0,{"$f":"SUM(AP1256:AP1265)","v":0},{"$f":"SUM(AQ1256:AQ1265)","v":22564.019960965692},0,{"$f":"SUM(AS1256:AS1265)","v":0},{"$f":"SUM(AT1256:AT1265)","v":22564.019960965692},{"$f":"SUM(AU1256:AU1265)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1267+X1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1267+AG1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1267+AP1267","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1269,I1272,I1311)","v":9995},10557,20679,19843,20292,0,0,0,0,20292,0,20292,20971,0,0,0,{"$f":"U1268+X1268","v":20971},{"$f":"SUM(Z1269,Z1272,Z1311)","v":0},{"$f":"SUM(AA1269,AA1272,AA1311)","v":0},{"$f":"U1268+X1268+Z1268+AA1268","v":20971},{"$f":"SUM(AC1269,AC1272,AC1311)","v":0},22365,0,0,{"$f":"SUM(AG1269,AG1272,AG1311)","v":0},{"$f":"AD1268+AG1268","v":22365},{"$f":"SUM(AI1269,AI1272,AI1311)","v":0},{"$f":"SUM(AJ1269,AJ1272,AJ1311)","v":0},{"$f":"AD1268+AG1268+AI1268+AJ1268","v":22365},{"$f":"SUM(AL1269,AL1272,AL1311)","v":0},{"$f":"SUM(AM1269,AM1272,AM1311)","v":22444.691960965691},{"$f":"SUM(AN1269,AN1272,AN1311)","v":0},0,{"$f":"SUM(AP1269,AP1272,AP1311)","v":0},{"$f":"AM1268+AP1268","v":22444.691960965691},{"$f":"SUM(AR1269,AR1272,AR1311)","v":0},{"$f":"SUM(AS1269,AS1272,AS1311)","v":0},{"$f":"AM1268+AP1268+AR1268+AS1268","v":22444.691960965691},{"$f":"SUM(AU1269,AU1272,AU1311)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1269,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1269:AU1269,\"<>0\")-COUNTBLANK(I1269:AU1269))<>0,1,0))","v":1},{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1269,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1269,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1270:I1271)","v":9598},10046,11741,10725,10805,0,0,0,0,10805,0,10805,10953,0,0,0,{"$f":"U1269+X1269","v":10953},{"$f":"SUM(Z1270:Z1271)","v":0},{"$f":"SUM(AA1270:AA1271)","v":0},{"$f":"U1269+X1269+Z1269+AA1269","v":10953},{"$f":"SUM(AC1270:AC1271)","v":0},11786,0,0,{"$f":"SUM(AG1270:AG1271)","v":0},{"$f":"AD1269+AG1269","v":11786},{"$f":"SUM(AI1270:AI1271)","v":0},{"$f":"SUM(AJ1270:AJ1271)","v":0},{"$f":"AD1269+AG1269+AI1269+AJ1269","v":11786},{"$f":"SUM(AL1270:AL1271)","v":0},{"$f":"SUM(AM1270:AM1271)","v":11785.42796096569},{"$f":"SUM(AN1270:AN1271)","v":0},0,{"$f":"SUM(AP1270:AP1271)","v":0},{"$f":"AM1269+AP1269","v":11785.42796096569},{"$f":"SUM(AR1270:AR1271)","v":0},{"$f":"SUM(AS1270:AS1271)","v":0},{"$f":"AM1269+AP1269+AR1269+AS1269","v":11785.42796096569},{"$f":"SUM(AU1270:AU1271)","v":0}]
[1,{"$f":"B1269","v":"012002007001"},null,null,null,"Salaries and wages",null,null,8554,8921,10454,9505,9448,0,0,0,0,{"$f":"SUM(M1270:Q1270)","v":9448},null,{"$f":"R1270-S1270","v":9448},9517,null,null,{"$f":"SUM(V1270:W1270)","v":0},{"$f":"U1270+X1270","v":9517},null,null,{"$f":"U1270+X1270+Z1270+AA1270","v":9517},{"$f":"AB1270-U1270","v":0},10241,null,null,{"$f":"SUM(AE1270:AF1270)","v":0},{"$f":"AD1270+AG1270","v":10241},null,null,{"$f":"AD1270+AG1270+AI1270+AJ1270","v":10241},{"$f":"AK1270-AD1270","v":0},{"$f":"IFERROR(AD1270/AD1269*INDEX((Cover!FA$4:FA$4930),MATCH(B1269,Cover!FJ$4:FJ$4930,0)),0)","v":10240.502948264859},null,null,{"$f":"SUM(AN1270:AO1270)","v":0},{"$f":"AM1270+AP1270","v":10240.502948264859},null,null,{"$f":"AM1270+AP1270+AR1270+AS1270","v":10240.502948264859},{"$f":"AT1270-AM1270","v":0}]
[1,"012002007001",null,null,null,"Social contributions",null,null,1044,1125,1287,1220,1357,0,0,0,0,{"$f":"SUM(M1271:Q1271)","v":1357},null,{"$f":"R1271-S1271","v":1357},1436,null,null,{"$f":"SUM(V1271:W1271)","v":0},{"$f":"U1271+X1271","v":1436},null,null,{"$f":"U1271+X1271+Z1271+AA1271","v":1436},{"$f":"AB1271-U1271","v":0},1545,null,null,{"$f":"SUM(AE1271:AF1271)","v":0},{"$f":"AD1271+AG1271","v":1545},null,null,{"$f":"AD1271+AG1271+AI1271+AJ1271","v":1545},{"$f":"AK1271-AD1271","v":0},{"$f":"IFERROR(AD1271/AD1269*INDEX((Cover!FA$4:FA$4930),MATCH(B1270,Cover!FJ$4:FJ$4930,0)),0)","v":1544.9250127008306},null,null,{"$f":"SUM(AN1271:AO1271)","v":0},{"$f":"AM1271+AP1271","v":1544.9250127008306},null,null,{"$f":"AM1271+AP1271+AR1271+AS1271","v":1544.9250127008306},{"$f":"AT1271-AM1271","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1272,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1272,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1273:I1310)","v":397},511,8938,9118,9487,0,0,0,0,9487,0,9487,10018,0,0,0,10018,{"$f":"SUM(Z1273:Z1310)","v":0},{"$f":"SUM(AA1273:AA1310)","v":0},10018,0,10579,0,0,0,{"$f":"SUM(AH1273:AH1310)","v":10579},{"$f":"SUM(AI1273:AI1310)","v":0},0,{"$f":"SUM(AK1273:AK1310)","v":10579},{"$f":"SUM(AL1273:AL1310)","v":0},10659.264000000001,0,0,0,{"$f":"SUM(AQ1273:AQ1310)","v":10659.264000000001},{"$f":"SUM(AR1273:AR1310)","v":0},0,{"$f":"SUM(AT1273:AT1310)","v":10659.264000000001},{"$f":"SUM(AU1273:AU1310)","v":0}]
[1,{"$f":"B1272","v":"012002007002"},null,null,null,"Administrative fees",null,null,0,0,23,23,15,0,0,0,0,{"$f":"SUM(M1273:Q1273)","v":15},null,{"$f":"R1273-S1273","v":15},16,null,null,{"$f":"SUM(V1273:W1273)","v":0},{"$f":"U1273+X1273","v":16},null,null,{"$f":"U1273+X1273+Z1273+AA1273","v":16},{"$f":"AB1273-U1273","v":0},17,null,null,{"$f":"SUM(AE1273:AF1273)","v":0},{"$f":"AD1273+AG1273","v":17},null,null,{"$f":"AD1273+AG1273+AI1273+AJ1273","v":17},{"$f":"AK1273-AD1273","v":0},{"$f":"IFERROR(AD1273/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1272,Cover!FJ$4:FJ$4930,0)),0)","v":17.128980811040744},null,null,{"$f":"SUM(AN1273:AO1273)","v":0},{"$f":"AM1273+AP1273","v":17.128980811040744},null,null,{"$f":"AM1273+AP1273+AR1273+AS1273","v":17.128980811040744},{"$f":"AT1273-AM1273","v":0}]
[0,"012002007002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1274/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1273,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Minor assets",null,null,4,1,6,6,1,0,0,6,0,7,null,7,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,{"$f":"IFERROR(AD1275/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1274,Cover!FJ$4:FJ$4930,0)),0)","v":1.0075871065318085},null,null,0,1.0075871065318085,null,null,1.0075871065318085,0]
[0,"012002007002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1276/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1275,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1277/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1276,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Catering: Departmental activities",null,null,10,0,17,20,45,0,0,0,0,45,null,45,47,null,null,0,47,null,null,47,0,50,null,null,{"$f":"SUM(AE1278:AF1278)","v":0},{"$f":"AD1278+AG1278","v":50},null,null,50,0,{"$f":"IFERROR(AD1278/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1277,Cover!FJ$4:FJ$4930,0)),0)","v":50.379355326590421},null,null,0,50.379355326590421,null,null,50.379355326590421,0]
[1,"012002007002",null,null,null,"Communication (G&S)",null,null,104,79,176,78,176,0,0,-10,0,166,null,166,187,null,null,{"$f":"SUM(V1279:W1279)","v":0},{"$f":"U1279+X1279","v":187},null,null,187,0,198,null,null,{"$f":"SUM(AE1279:AF1279)","v":0},{"$f":"AD1279+AG1279","v":198},null,null,198,0,{"$f":"IFERROR(AD1279/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1278,Cover!FJ$4:FJ$4930,0)),0)","v":199.50224709329805},null,null,{"$f":"SUM(AN1279:AO1279)","v":0},{"$f":"AM1279+AP1279","v":199.50224709329805},null,null,199.50224709329805,0]
[1,"012002007002",null,null,null,"Computer services",null,null,0,0,15,8,6,0,0,5,0,11,null,11,7,null,null,{"$f":"SUM(V1280:W1280)","v":0},{"$f":"U1280+X1280","v":7},null,null,7,0,7,null,null,{"$f":"SUM(AE1280:AF1280)","v":0},{"$f":"AD1280+AG1280","v":7},null,null,7,0,{"$f":"IFERROR(AD1280/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1279,Cover!FJ$4:FJ$4930,0)),0)","v":7.0531097457226579},null,null,{"$f":"SUM(AN1280:AO1280)","v":0},{"$f":"AM1280+AP1280","v":7.0531097457226579},null,null,7.0531097457226579,0]
[1,"012002007002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,8000,8661,6464,0,0,0,0,6464,null,6464,6837,null,null,0,6837,null,null,6837,0,7219,null,null,0,7219,null,null,7219,0,{"$f":"IFERROR(AD1281/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1280,Cover!FJ$4:FJ$4930,0)),0)","v":7273.771322053125},null,null,0,7273.771322053125,null,null,7273.771322053125,0]
[0,"012002007002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1282/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1281,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1283/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1282,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1284:Q1284)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1284/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1283,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1285:Q1285)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1285/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1284,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Contractors",null,null,3,0,0,0,12,0,0,-12,0,0,null,0,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD1286/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1285,Cover!FJ$4:FJ$4930,0)),0)","v":13.098632384913509},null,null,0,13.098632384913509,null,null,13.098632384913509,0]
[0,"012002007002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1287/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1286,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD1288/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1287,Cover!FJ$4:FJ$4930,0)),0)","v":2.015174213063617},null,null,0,2.015174213063617,null,null,2.015174213063617,0]
[1,"012002007002",null,null,null,"Fleet services (including government motor transport)",null,null,5,5,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1289/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1288,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1290/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1289,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1291:Q1291)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1291/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1290,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1292/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1291,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1293:Q1293)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1293/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1292,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1294/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1293,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1295/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1294,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1296/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1295,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1297/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1296,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1298/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1297,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1299/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1298,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1300/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1299,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Consumable supplies",null,null,8,19,16,2,9,0,0,1,0,10,null,10,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD1301/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1300,Cover!FJ$4:FJ$4930,0)),0)","v":11.083458171849893},null,null,0,11.083458171849893,null,null,11.083458171849893,0]
[1,"012002007002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,90,197,155,1,157,0,0,-44,0,113,null,113,163,null,null,0,163,null,null,163,0,172,null,null,0,172,null,null,172,0,{"$f":"IFERROR(AD1302/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1301,Cover!FJ$4:FJ$4930,0)),0)","v":173.30498232347105},null,null,0,173.30498232347105,null,null,173.30498232347105,0]
[0,"012002007002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1303/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1302,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1304/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1303,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1305/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1304,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002007002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1306/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1305,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Travel and subsistence",null,null,164,180,513,308,2582,0,0,31,0,2613,null,2613,2717,null,null,0,2717,null,null,2717,0,2869,null,null,0,2869,null,null,2869,0,{"$f":"IFERROR(AD1307/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1306,Cover!FJ$4:FJ$4930,0)),0)","v":2890.7674086397583},null,null,0,2890.7674086397583,null,null,2890.7674086397583,0]
[1,"012002007002",null,null,null,"Training and development",null,null,2,12,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1308/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1307,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002007002",null,null,null,"Operating payments",null,null,7,18,15,9,18,0,0,23,0,41,null,41,19,null,null,0,19,null,null,19,0,20,null,null,0,20,null,null,20,0,{"$f":"IFERROR(AD1309/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1308,Cover!FJ$4:FJ$4930,0)),0)","v":20.151742130636169},null,null,0,20.151742130636169,null,null,20.151742130636169,0]
[0,"012002007002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1310/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1309,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1312:I1313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1312:AU1313)","v":0}]
[0,{"$f":"B1311","v":"012002007003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1312:Q1312)","v":0},null,{"$f":"R1312-S1312","v":0},0,null,null,{"$f":"SUM(V1312:W1312)","v":0},{"$f":"U1312+X1312","v":0},null,null,{"$f":"U1312+X1312+Z1312+AA1312","v":0},{"$f":"AB1312-U1312","v":0},0,null,null,{"$f":"SUM(AE1312:AF1312)","v":0},{"$f":"AD1312+AG1312","v":0},null,null,{"$f":"AD1312+AG1312+AI1312+AJ1312","v":0},{"$f":"AK1312-AD1312","v":0},{"$f":"IFERROR(AD1312/AD1311*INDEX((Cover!FA$4:FA$4930),MATCH(B1311,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1312:AO1312)","v":0},{"$f":"AM1312+AP1312","v":0},null,null,{"$f":"AM1312+AP1312+AR1312+AS1312","v":0},{"$f":"AT1312-AM1312","v":0}]
[0,"012002007003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1313-S1313","v":0},0,null,null,{"$f":"SUM(V1313:W1313)","v":0},{"$f":"U1313+X1313","v":0},null,null,{"$f":"U1313+X1313+Z1313+AA1313","v":0},{"$f":"AB1313-U1313","v":0},0,null,null,{"$f":"SUM(AE1313:AF1313)","v":0},{"$f":"AD1313+AG1313","v":0},null,null,{"$f":"AD1313+AG1313+AI1313+AJ1313","v":0},{"$f":"AK1313-AD1313","v":0},{"$f":"IFERROR(AD1313/AD1311*INDEX((Cover!FA$4:FA$4930),MATCH(B1312,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1313:AO1313)","v":0},{"$f":"AM1313+AP1313","v":0},null,null,{"$f":"AM1313+AP1313+AR1313+AS1313","v":0},{"$f":"AT1313-AM1313","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1315,I1322,I1325,I1326,I1327,I1334,I1335)","v":0},{"$f":"SUM(J1315,J1322,J1325,J1326,J1327,J1334,J1335)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1315,S1322,S1325,S1326,S1327,S1334,S1335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1315,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1315:AU1315,\"<>0\")-COUNTBLANK(I1315:AU1315))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1316,I1319)","v":0},{"$f":"SUM(J1316,J1319)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1316,S1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1230,0)","v":"National Accounts"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1317:I1318)","v":0},{"$f":"SUM(J1317:J1318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1317:S1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1315:$D1316)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1315:$D1316)","v":0},{"$f":"SUM(V1317:W1317)","v":0},{"$f":"U1317+X1317","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1315:$D1316)","v":0},{"$f":"AB1317-U1317","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1315:$D1316)","v":0},{"$f":"SUM(AE1317:AF1317)","v":0},{"$f":"AD1317+AG1317","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1315:$D1316)","v":0},{"$f":"AK1317-AD1317","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1315:$D1316)","v":0},{"$f":"SUM(AN1317:AO1317)","v":0},{"$f":"AM1317+AP1317","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1315:$D1316)","v":0},{"$f":"AT1317-AM1317","v":0}]
[0,null,{"$f":"C1316","v":"National Accounts"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1317:$D1318)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1317:$D1318)","v":0},{"$f":"SUM(V1318:W1318)","v":0},{"$f":"U1318+X1318","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1317:$D1318)","v":0},{"$f":"AB1318-U1318","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1317:$D1318)","v":0},{"$f":"SUM(AE1318:AF1318)","v":0},{"$f":"AD1318+AG1318","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1317:$D1318)","v":0},{"$f":"AK1318-AD1318","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1317:$D1318)","v":0},{"$f":"SUM(AN1318:AO1318)","v":0},{"$f":"AM1318+AP1318","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1317:$D1318)","v":0},{"$f":"AT1318-AM1318","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1320:I1321)","v":0},{"$f":"SUM(J1320:J1321)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1320:S1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"National Accounts"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1319:$D1320)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1319:$D1320)","v":0},{"$f":"SUM(V1320:W1320)","v":0},{"$f":"U1320+X1320","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1319:$D1320)","v":0},{"$f":"AB1320-U1320","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1319:$D1320)","v":0},{"$f":"SUM(AE1320:AF1320)","v":0},{"$f":"AD1320+AG1320","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1319:$D1320)","v":0},{"$f":"AK1320-AD1320","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1319:$D1320)","v":0},{"$f":"SUM(AN1320:AO1320)","v":0},{"$f":"AM1320+AP1320","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1319:$D1320)","v":0},{"$f":"AT1320-AM1320","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1321:$D1322)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1321:$D1322)","v":0},{"$f":"SUM(V1321:W1321)","v":0},{"$f":"U1321+X1321","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1321:$D1322)","v":0},{"$f":"AB1321-U1321","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1321:$D1322)","v":0},{"$f":"SUM(AE1321:AF1321)","v":0},{"$f":"AD1321+AG1321","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1321:$D1322)","v":0},{"$f":"AK1321-AD1321","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1321:$D1322)","v":0},{"$f":"SUM(AN1321:AO1321)","v":0},{"$f":"AM1321+AP1321","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1321:$D1322)","v":0},{"$f":"AT1321-AM1321","v":0}]
[0,null,{"$f":"C1316","v":"National Accounts"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1323:I1324)","v":0},{"$f":"SUM(J1323:J1324)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1323:S1324)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1323:Z1324)","v":0},{"$f":"SUM(AA1323:AA1324)","v":0},{"$f":"SUM(AB1323:AB1324)","v":0},{"$f":"SUM(AC1323:AC1324)","v":0},{"$f":"SUM(AD1323:AD1324)","v":0},0,0,0,0,{"$f":"SUM(AI1323:AI1324)","v":0},{"$f":"SUM(AJ1323:AJ1324)","v":0},{"$f":"SUM(AK1323:AK1324)","v":0},{"$f":"SUM(AL1323:AL1324)","v":0},{"$f":"SUM(AM1323:AM1324)","v":0},{"$f":"SUM(AN1323:AN1324)","v":0},0,0,0,{"$f":"SUM(AR1323:AR1324)","v":0},{"$f":"SUM(AS1323:AS1324)","v":0},{"$f":"SUM(AT1323:AT1324)","v":0},{"$f":"SUM(AU1323:AU1324)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1323:$D1324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1323:$D1324)","v":0},{"$f":"SUM(V1323:W1323)","v":0},{"$f":"U1323+X1323","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1323:$D1324)","v":0},{"$f":"AB1323-U1323","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1323:$D1324)","v":0},{"$f":"SUM(AE1323:AF1323)","v":0},{"$f":"AD1323+AG1323","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1323:$D1324)","v":0},{"$f":"AK1323-AD1323","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1323:$D1324)","v":0},{"$f":"SUM(AN1323:AO1323)","v":0},{"$f":"AM1323+AP1323","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1323:$D1324)","v":0},{"$f":"AT1323-AM1323","v":0}]
[0,null,{"$f":"C1316","v":"National Accounts"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1325:$D1326)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1325:$D1326)","v":0},{"$f":"SUM(V1324:W1324)","v":0},{"$f":"U1324+X1324","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1325:$D1326)","v":0},{"$f":"AB1324-U1324","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1325:$D1326)","v":0},{"$f":"SUM(AE1324:AF1324)","v":0},{"$f":"AD1324+AG1324","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1325:$D1326)","v":0},{"$f":"AK1324-AD1324","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1325:$D1326)","v":0},{"$f":"SUM(AN1324:AO1324)","v":0},{"$f":"AM1324+AP1324","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1325:$D1326)","v":0},{"$f":"AT1324-AM1324","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1327:$D1328)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1327:$D1328)","v":0},{"$f":"SUM(V1325:W1325)","v":0},{"$f":"U1325+X1325","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1327:$D1328)","v":0},{"$f":"AB1325-U1325","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1327:$D1328)","v":0},{"$f":"SUM(AE1325:AF1325)","v":0},{"$f":"AD1325+AG1325","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1327:$D1328)","v":0},{"$f":"AK1325-AD1325","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1327:$D1328)","v":0},{"$f":"SUM(AN1325:AO1325)","v":0},{"$f":"AM1325+AP1325","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1327:$D1328)","v":0},{"$f":"AT1325-AM1325","v":0}]
[0,null,{"$f":"C1316","v":"National Accounts"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1329:$D1330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1329:$D1330)","v":0},{"$f":"SUM(V1326:W1326)","v":0},{"$f":"U1326+X1326","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1329:$D1330)","v":0},{"$f":"AB1326-U1326","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1329:$D1330)","v":0},{"$f":"SUM(AE1326:AF1326)","v":0},{"$f":"AD1326+AG1326","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1329:$D1330)","v":0},{"$f":"AK1326-AD1326","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1329:$D1330)","v":0},{"$f":"SUM(AN1326:AO1326)","v":0},{"$f":"AM1326+AP1326","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1329:$D1330)","v":0},{"$f":"AT1326-AM1326","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1328,I1331)","v":0},{"$f":"SUM(J1328,J1331)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1328,S1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"National Accounts"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1329:I1330)","v":0},{"$f":"SUM(J1329:J1330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1329:S1330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1331:$D1332)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1331:$D1332)","v":0},{"$f":"SUM(V1329:W1329)","v":0},{"$f":"U1329+X1329","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1331:$D1332)","v":0},{"$f":"AB1329-U1329","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1331:$D1332)","v":0},{"$f":"SUM(AE1329:AF1329)","v":0},{"$f":"AD1329+AG1329","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1331:$D1332)","v":0},{"$f":"AK1329-AD1329","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1331:$D1332)","v":0},{"$f":"SUM(AN1329:AO1329)","v":0},{"$f":"AM1329+AP1329","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1331:$D1332)","v":0},{"$f":"AT1329-AM1329","v":0}]
[0,null,{"$f":"C1316","v":"National Accounts"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1333:$D1334)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1333:$D1334)","v":0},{"$f":"SUM(V1330:W1330)","v":0},{"$f":"U1330+X1330","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1333:$D1334)","v":0},{"$f":"AB1330-U1330","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1333:$D1334)","v":0},{"$f":"SUM(AE1330:AF1330)","v":0},{"$f":"AD1330+AG1330","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1333:$D1334)","v":0},{"$f":"AK1330-AD1330","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1333:$D1334)","v":0},{"$f":"SUM(AN1330:AO1330)","v":0},{"$f":"AM1330+AP1330","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1333:$D1334)","v":0},{"$f":"AT1330-AM1330","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1332:I1333)","v":0},{"$f":"SUM(J1332:J1333)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1332:S1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"National Accounts"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1335:$D1336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1335:$D1336)","v":0},{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1335:$D1336)","v":0},{"$f":"AB1332-U1332","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1335:$D1336)","v":0},{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1335:$D1336)","v":0},{"$f":"AK1332-AD1332","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1335:$D1336)","v":0},{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1335:$D1336)","v":0},{"$f":"AT1332-AM1332","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1337:$D1338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1337:$D1338)","v":0},{"$f":"SUM(V1333:W1333)","v":0},{"$f":"U1333+X1333","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1337:$D1338)","v":0},{"$f":"AB1333-U1333","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1337:$D1338)","v":0},{"$f":"SUM(AE1333:AF1333)","v":0},{"$f":"AD1333+AG1333","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1337:$D1338)","v":0},{"$f":"AK1333-AD1333","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1337:$D1338)","v":0},{"$f":"SUM(AN1333:AO1333)","v":0},{"$f":"AM1333+AP1333","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1337:$D1338)","v":0},{"$f":"AT1333-AM1333","v":0}]
[0,null,{"$f":"C1316","v":"National Accounts"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1339:$D1340)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1339:$D1340)","v":0},{"$f":"SUM(V1334:W1334)","v":0},{"$f":"U1334+X1334","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1339:$D1340)","v":0},{"$f":"AB1334-U1334","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1339:$D1340)","v":0},{"$f":"SUM(AE1334:AF1334)","v":0},{"$f":"AD1334+AG1334","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1339:$D1340)","v":0},{"$f":"AK1334-AD1334","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1339:$D1340)","v":0},{"$f":"SUM(AN1334:AO1334)","v":0},{"$f":"AM1334+AP1334","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1339:$D1340)","v":0},{"$f":"AT1334-AM1334","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I1336:I1337)","v":0},{"$f":"SUM(J1336:J1337)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1336:S1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"National Accounts"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1341:$D1342)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1341:$D1342)","v":0},{"$f":"SUM(V1336:W1336)","v":0},{"$f":"U1336+X1336","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1341:$D1342)","v":0},{"$f":"AB1336-U1336","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1341:$D1342)","v":0},{"$f":"SUM(AE1336:AF1336)","v":0},{"$f":"AD1336+AG1336","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1341:$D1342)","v":0},{"$f":"AK1336-AD1336","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1341:$D1342)","v":0},{"$f":"SUM(AN1336:AO1336)","v":0},{"$f":"AM1336+AP1336","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1341:$D1342)","v":0},{"$f":"AT1336-AM1336","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1343:$D1344)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1343:$D1344)","v":0},{"$f":"SUM(V1337:W1337)","v":0},{"$f":"U1337+X1337","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1343:$D1344)","v":0},{"$f":"AB1337-U1337","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1343:$D1344)","v":0},{"$f":"SUM(AE1337:AF1337)","v":0},{"$f":"AD1337+AG1337","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1343:$D1344)","v":0},{"$f":"AK1337-AD1337","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1343:$D1344)","v":0},{"$f":"SUM(AN1337:AO1337)","v":0},{"$f":"AM1337+AP1337","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1343:$D1344)","v":0},{"$f":"AT1337-AM1337","v":0}]
[1,null,{"$f":"C1316","v":"National Accounts"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1339,I1342,I1345:I1349)","v":188},248,148,115,112,0,0,0,0,112,{"$f":"SUM(S1339,S1342,S1345:S1349)","v":0},112,118,0,0,0,118,{"$f":"SUM(Z1339,Z1342,Z1345:Z1349)","v":0},{"$f":"SUM(AA1339,AA1342,AA1345:AA1349)","v":0},{"$f":"SUM(AB1339,AB1342,AB1345:AB1349)","v":118},0,124,0,0,{"$f":"SUM(AG1339,AG1342,AG1345:AG1349)","v":0},{"$f":"SUM(AH1339,AH1342,AH1345:AH1349)","v":124},{"$f":"SUM(AI1339,AI1342,AI1345:AI1349)","v":0},{"$f":"SUM(AJ1339,AJ1342,AJ1345:AJ1349)","v":0},{"$f":"SUM(AK1339,AK1342,AK1345:AK1349)","v":124},{"$f":"SUM(AL1339,AL1342,AL1345:AL1349)","v":0},{"$f":"SUM(AM1339,AM1342,AM1345:AM1349)","v":119.328},{"$f":"SUM(AN1339,AN1342,AN1345:AN1349)","v":0},0,{"$f":"SUM(AP1339,AP1342,AP1345:AP1349)","v":0},{"$f":"SUM(AQ1339,AQ1342,AQ1345:AQ1349)","v":119.328},{"$f":"SUM(AR1339,AR1342,AR1345:AR1349)","v":0},{"$f":"SUM(AS1339,AS1342,AS1345:AS1349)","v":0},{"$f":"SUM(AT1339,AT1342,AT1345:AT1349)","v":119.328},{"$f":"SUM(AU1339,AU1342,AU1345:AU1349)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1339:AU1339,\"<>0\")-COUNTBLANK(I1339:AU1339))<>0,1,0))","v":0},{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1339,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1340:I1341)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1340:S1341)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1340:Z1341)","v":0},{"$f":"SUM(AA1340:AA1341)","v":0},{"$f":"SUM(AB1340:AB1341)","v":0},0,0,0,0,{"$f":"SUM(AG1340:AG1341)","v":0},{"$f":"SUM(AH1340:AH1341)","v":0},{"$f":"SUM(AI1340:AI1341)","v":0},{"$f":"SUM(AJ1340:AJ1341)","v":0},{"$f":"SUM(AK1340:AK1341)","v":0},{"$f":"SUM(AL1340:AL1341)","v":0},{"$f":"SUM(AM1340:AM1341)","v":0},{"$f":"SUM(AN1340:AN1341)","v":0},0,{"$f":"SUM(AP1340:AP1341)","v":0},{"$f":"SUM(AQ1340:AQ1341)","v":0},{"$f":"SUM(AR1340:AR1341)","v":0},{"$f":"SUM(AS1340:AS1341)","v":0},{"$f":"SUM(AT1340:AT1341)","v":0},{"$f":"SUM(AU1340:AU1341)","v":0}]
[0,{"$f":"B1339","v":"012002007000"},{"$f":"C1316","v":"National Accounts"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1340-S1340","v":0},0,null,null,{"$f":"SUM(V1340:W1340)","v":0},{"$f":"U1340+X1340","v":0},null,null,{"$f":"U1340+X1340+Z1340+AA1340","v":0},{"$f":"AB1340-U1340","v":0},0,null,null,{"$f":"SUM(AE1340:AF1340)","v":0},{"$f":"AD1340+AG1340","v":0},null,null,{"$f":"AD1340+AG1340+AI1340+AJ1340","v":0},{"$f":"AK1340-AD1340","v":0},{"$f":"IFERROR(AD1340/AD1339*INDEX((Cover!FA$4:FA$4930),MATCH(B1340,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1340:AO1340)","v":0},{"$f":"AM1340+AP1340","v":0},null,null,{"$f":"AM1340+AP1340+AR1340+AS1340","v":0},{"$f":"AT1340-AM1340","v":0}]
[0,"012002007000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1341-S1341","v":0},0,null,null,{"$f":"SUM(V1341:W1341)","v":0},{"$f":"U1341+X1341","v":0},null,null,{"$f":"U1341+X1341+Z1341+AA1341","v":0},{"$f":"AB1341-U1341","v":0},0,null,null,{"$f":"SUM(AE1341:AF1341)","v":0},{"$f":"AD1341+AG1341","v":0},null,null,{"$f":"AD1341+AG1341+AI1341+AJ1341","v":0},{"$f":"AK1341-AD1341","v":0},{"$f":"IFERROR(AD1341/AD1339*INDEX((Cover!FA$4:FA$4930),MATCH(B1341,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1341:AO1341)","v":0},{"$f":"AM1341+AP1341","v":0},null,null,{"$f":"AM1341+AP1341+AR1341+AS1341","v":0},{"$f":"AT1341-AM1341","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1342,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007000"},{"$f":"C1316","v":"National Accounts"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1343:I1344)","v":188},248,148,115,112,{"$f":"SUM(N1343:N1344)","v":0},0,0,0,{"$f":"SUM(M1342:Q1342)","v":112},{"$f":"SUM(S1343:S1344)","v":0},{"$f":"SUM(T1343:T1344)","v":112},118,0,0,0,118,{"$f":"SUM(Z1343:Z1344)","v":0},{"$f":"SUM(AA1343:AA1344)","v":0},118,0,124,0,0,{"$f":"SUM(AG1343:AG1344)","v":0},{"$f":"SUM(AH1343:AH1344)","v":124},0,{"$f":"SUM(AJ1343:AJ1344)","v":0},{"$f":"SUM(AK1343:AK1344)","v":124},{"$f":"SUM(AL1343:AL1344)","v":0},{"$f":"SUM(AM1343:AM1344)","v":119.328},{"$f":"SUM(AN1343:AN1344)","v":0},0,{"$f":"SUM(AP1343:AP1344)","v":0},{"$f":"SUM(AQ1343:AQ1344)","v":119.328},0,{"$f":"SUM(AS1343:AS1344)","v":0},{"$f":"SUM(AT1343:AT1344)","v":119.328},{"$f":"SUM(AU1343:AU1344)","v":0}]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1343,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1343,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1343:Q1343)","v":0},null,{"$f":"R1343-S1343","v":0},0,null,null,{"$f":"SUM(V1343:W1343)","v":0},{"$f":"U1343+X1343","v":0},null,null,{"$f":"U1343+X1343+Z1343+AA1343","v":0},{"$f":"AB1343-U1343","v":0},0,null,null,{"$f":"SUM(AE1343:AF1343)","v":0},{"$f":"AD1343+AG1343","v":0},null,null,{"$f":"AD1343+AG1343+AI1343+AJ1343","v":0},{"$f":"AK1343-AD1343","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1343,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1343:AO1343)","v":0},{"$f":"AM1343+AP1343","v":0},null,null,{"$f":"AM1343+AP1343+AR1343+AS1343","v":0},{"$f":"AT1343-AM1343","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1344,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1344,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007057"},{"$f":"C1316","v":"National Accounts"},"Other transfers to households",null,"Other machinery and equipment",null,null,188,248,148,115,112,0,0,0,0,112,null,112,118,null,null,0,118,null,null,118,0,124,null,null,0,124,null,null,124,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1344,Cover!FJ$4:FJ$4930,0)),0)","v":119.328},null,null,0,119.328,null,null,119.328,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1345,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1345,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1345,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1346,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1346,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1346,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1347,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1347,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1347,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1348,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1348,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1348,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1349,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1349,Cover!$EM$4:$EM$4930,0)),0)","v":"012002007062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1349,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1268,I1314,I1338,I1350)","v":10183},{"$f":"SUM(J1268,J1314,J1338,J1350)","v":10805},{"$f":"SUM(K1268,K1314,K1338,K1350)","v":20827},19958,20404,0,0,0,0,20404,0,20404,21089,0,0,0,21089,0,0,21089,0,22489,0,0,0,22489,0,0,22489,0,22564.019960965692,0,0,0,22564.019960965692,0,0,22564.019960965692,{"$f":"SUM(AU1268,AU1314,AU1338,AU1350)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1352-I1266","v":0},{"$f":"J1352-J1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(L1240:L1249,\"=0\")+COUNTBLANK(L1240:L1249))=10))),1,0)","v":0},{"$f":"IF(AND(J1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(M1240:M1249,\"=0\")+COUNTBLANK(M1240:M1249))=10))),1,0)","v":0},{"$f":"IF(AND(K1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(N1240:N1249,\"=0\")+COUNTBLANK(N1240:N1249))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(P1240:P1249,\"=0\")+COUNTBLANK(P1240:P1249))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(S1240:S1249,\"=0\")+COUNTBLANK(S1240:S1249))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(Y1240:Y1249,\"=0\")+COUNTBLANK(Y1240:Y1249))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(AH1240:AH1249,\"=0\")+COUNTBLANK(AH1240:AH1249))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1339","v":0},{"$f":"+J1339","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1359:Q1359)","v":0},{"$f":"+S1339","v":0},{"$f":"SUM(T1360:T1361)","v":0},{"$f":"+U1339","v":0},{"$f":"+V1339","v":0},{"$f":"+W1339","v":0},0,0,0,0,0,0,{"$f":"+AD1339","v":0},{"$f":"+AE1339","v":0},{"$f":"+AF1339","v":0},{"$f":"SUM(AG1360:AG1361)","v":0},{"$f":"SUM(AH1360:AH1361)","v":0},0,{"$f":"SUM(AJ1360:AJ1361)","v":0},{"$f":"SUM(AK1360:AK1361)","v":0},{"$f":"SUM(AL1360:AL1361)","v":0},{"$f":"+AM1339","v":0},{"$f":"+AN1339","v":0},{"$f":"+AO1339","v":0},{"$f":"SUM(AP1360:AP1361)","v":0},{"$f":"SUM(AQ1360:AQ1361)","v":0},0,{"$f":"SUM(AS1360:AS1361)","v":0},{"$f":"SUM(AT1360:AT1361)","v":0},{"$f":"SUM(AU1360:AU1361)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1361:Q1361)","v":0},null,{"$f":"R1361-S1361","v":0},null,null,null,{"$f":"SUM(V1361:W1361)","v":0},{"$f":"U1361+X1361","v":0},null,null,{"$f":"U1361+X1361+Z1361+AA1361","v":0},{"$f":"AB1361-U1361","v":0},null,null,null,{"$f":"SUM(AE1361:AF1361)","v":0},{"$f":"AD1361+AG1361","v":0},null,null,{"$f":"AD1361+AG1361+AI1361+AJ1361","v":0},{"$f":"AK1361-AD1361","v":0},null,null,null,{"$f":"SUM(AN1361:AO1361)","v":0},{"$f":"AM1361+AP1361","v":0},null,null,{"$f":"AM1361+AP1361+AR1361+AS1361","v":0},{"$f":"AT1361-AM1361","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1362:Q1362)","v":0},null,{"$f":"R1362-S1362","v":0},null,null,null,{"$f":"SUM(V1362:W1362)","v":0},{"$f":"U1362+X1362","v":0},null,null,{"$f":"U1362+X1362+Z1362+AA1362","v":0},{"$f":"AB1362-U1362","v":0},null,null,null,{"$f":"SUM(AE1362:AF1362)","v":0},{"$f":"AD1362+AG1362","v":0},null,null,{"$f":"AD1362+AG1362+AI1362+AJ1362","v":0},{"$f":"AK1362-AD1362","v":0},null,null,null,{"$f":"SUM(AN1362:AO1362)","v":0},{"$f":"AM1362+AP1362","v":0},null,null,{"$f":"AM1362+AP1362+AR1362+AS1362","v":0},{"$f":"AT1362-AM1362","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,{"$f":"A1380","v":8},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Economic Statistics"}]
[1,null,null,null,{"$f":"B1380","v":8},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1380+3,0)<>\"\",OFFSET($F$43,A1380+3,0),\"\")","v":"Economic Analysis"}]
[1,null,null,null,null,"Subprogramme manager","Mr G Bouwer",null,null,"Post:","Chief Director: Economic Analysis"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of flash estimates on GDP ","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,4,4,4,null,1,4.2320000000000002,0,1,0,null,null,4.2320000000000002,0,1]
[{"$f":"IF(SUM(COUNTIF(F1391:AF1391,\"<>0\")-COUNTBLANK(F1391:AF1391))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1400,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1504:AU1504,\">0.5\")+COUNTIF(I1504:AU1504,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1381))&E1381","v":"012002008"},null,null,1,"Economic Analysis",0,null,18665,19857,8782,12850,7919,0,0,0,0,{"$f":"SUM(M1406:Q1406)","v":7919},null,{"$f":"R1406-S1406","v":7919},8213,null,null,{"$f":"SUM(V1406:W1406)","v":0},{"$f":"U1406+X1406","v":8213},null,null,{"$f":"U1406+X1406+Z1406+AA1406","v":8213},{"$f":"AB1406-U1406","v":0},8817,null,null,{"$f":"SUM(AE1406:AF1406)","v":0},{"$f":"AD1406+AG1406","v":8817},null,null,{"$f":"AD1406+AG1406+AI1406+AJ1406","v":8817},{"$f":"AK1406-AD1406","v":0},{"$f":"IFERROR(AD1406/AD1416*AM1502,0)","v":8907.7239743441987},null,null,{"$f":"SUM(AN1406:AO1406)","v":0},{"$f":"AM1406+AP1406","v":8907.7239743441987},null,null,{"$f":"AM1406+AP1406+AR1406+AS1406","v":8907.7239743441987},{"$f":"AT1406-AM1406","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1407:AU1407,\"<>0\")-COUNTBLANK(F1407:AU1407))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1407:Q1407)","v":0},null,{"$f":"R1407-S1407","v":0},0,null,null,0,{"$f":"U1407+X1407","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1407/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,{"$f":"AM1407+AP1407+AR1407+AS1407","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1408/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1409/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1410+AG1410","v":0},null,null,0,0,{"$f":"IFERROR(AD1410/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1411+AG1411","v":0},null,null,0,0,{"$f":"IFERROR(AD1411/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1412/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1413/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1414/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1415/AD1416*AM1502,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1406:I1415)","v":18665},19857,8782,12850,7919,0,0,0,0,7919,0,7919,8213,0,0,0,8213,0,0,8213,0,8817,0,0,{"$f":"SUM(AG1406:AG1415)","v":0},{"$f":"SUM(AH1406:AH1415)","v":8817},0,{"$f":"SUM(AJ1406:AJ1415)","v":0},{"$f":"SUM(AK1406:AK1415)","v":8817},{"$f":"SUM(AL1406:AL1415)","v":0},{"$f":"SUM(AM1406:AM1415)","v":8907.7239743441987},{"$f":"SUM(AN1406:AN1415)","v":0},0,{"$f":"SUM(AP1406:AP1415)","v":0},{"$f":"SUM(AQ1406:AQ1415)","v":8907.7239743441987},0,{"$f":"SUM(AS1406:AS1415)","v":0},{"$f":"SUM(AT1406:AT1415)","v":8907.7239743441987},{"$f":"SUM(AU1406:AU1415)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1417+X1417","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1417+AG1417","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1417+AP1417","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1419,I1422,I1461)","v":18597},19739,8676,12668,7842,0,0,-29,0,7813,0,7813,8132,0,0,0,{"$f":"U1418+X1418","v":8132},{"$f":"SUM(Z1419,Z1422,Z1461)","v":0},{"$f":"SUM(AA1419,AA1422,AA1461)","v":0},{"$f":"U1418+X1418+Z1418+AA1418","v":8132},{"$f":"SUM(AC1419,AC1422,AC1461)","v":0},8731,0,0,{"$f":"SUM(AG1419,AG1422,AG1461)","v":0},{"$f":"AD1418+AG1418","v":8731},{"$f":"SUM(AI1419,AI1422,AI1461)","v":0},{"$f":"SUM(AJ1419,AJ1422,AJ1461)","v":0},{"$f":"AD1418+AG1418+AI1418+AJ1418","v":8731},{"$f":"SUM(AL1419,AL1422,AL1461)","v":0},{"$f":"SUM(AM1419,AM1422,AM1461)","v":8821.1319743441982},{"$f":"SUM(AN1419,AN1422,AN1461)","v":0},0,{"$f":"SUM(AP1419,AP1422,AP1461)","v":0},{"$f":"AM1418+AP1418","v":8821.1319743441982},{"$f":"SUM(AR1419,AR1422,AR1461)","v":0},{"$f":"SUM(AS1419,AS1422,AS1461)","v":0},{"$f":"AM1418+AP1418+AR1418+AS1418","v":8821.1319743441982},{"$f":"SUM(AU1419,AU1422,AU1461)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1419,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1419:AU1419,\"<>0\")-COUNTBLANK(I1419:AU1419))<>0,1,0))","v":1},{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1419,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1419,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1420:I1421)","v":9836},10819,7954,12260,6939,0,0,0,0,6939,0,6939,7199,0,0,0,{"$f":"U1419+X1419","v":7199},{"$f":"SUM(Z1420:Z1421)","v":0},{"$f":"SUM(AA1420:AA1421)","v":0},{"$f":"U1419+X1419+Z1419+AA1419","v":7199},{"$f":"SUM(AC1420:AC1421)","v":0},7746,0,0,{"$f":"SUM(AG1420:AG1421)","v":0},{"$f":"AD1419+AG1419","v":7746},{"$f":"SUM(AI1420:AI1421)","v":0},{"$f":"SUM(AJ1420:AJ1421)","v":0},{"$f":"AD1419+AG1419+AI1419+AJ1419","v":7746},{"$f":"SUM(AL1420:AL1421)","v":0},{"$f":"SUM(AM1420:AM1421)","v":7746.1239743441984},{"$f":"SUM(AN1420:AN1421)","v":0},0,{"$f":"SUM(AP1420:AP1421)","v":0},{"$f":"AM1419+AP1419","v":7746.1239743441984},{"$f":"SUM(AR1420:AR1421)","v":0},{"$f":"SUM(AS1420:AS1421)","v":0},{"$f":"AM1419+AP1419+AR1419+AS1419","v":7746.1239743441984},{"$f":"SUM(AU1420:AU1421)","v":0}]
[1,{"$f":"B1419","v":"012002008001"},null,null,null,"Salaries and wages",null,null,9111,9745,6712,10943,5905,0,0,0,0,{"$f":"SUM(M1420:Q1420)","v":5905},null,{"$f":"R1420-S1420","v":5905},6105,null,null,{"$f":"SUM(V1420:W1420)","v":0},{"$f":"U1420+X1420","v":6105},null,null,{"$f":"U1420+X1420+Z1420+AA1420","v":6105},{"$f":"AB1420-U1420","v":0},6569,null,null,{"$f":"SUM(AE1420:AF1420)","v":0},{"$f":"AD1420+AG1420","v":6569},null,null,{"$f":"AD1420+AG1420+AI1420+AJ1420","v":6569},{"$f":"AK1420-AD1420","v":0},{"$f":"IFERROR(AD1420/AD1419*INDEX((Cover!FA$4:FA$4930),MATCH(B1419,Cover!FJ$4:FJ$4930,0)),0)","v":6569.1051365178209},null,null,{"$f":"SUM(AN1420:AO1420)","v":0},{"$f":"AM1420+AP1420","v":6569.1051365178209},null,null,{"$f":"AM1420+AP1420+AR1420+AS1420","v":6569.1051365178209},{"$f":"AT1420-AM1420","v":0}]
[1,"012002008001",null,null,null,"Social contributions",null,null,725,1074,1242,1317,1034,0,0,0,0,{"$f":"SUM(M1421:Q1421)","v":1034},null,{"$f":"R1421-S1421","v":1034},1094,null,null,{"$f":"SUM(V1421:W1421)","v":0},{"$f":"U1421+X1421","v":1094},null,null,{"$f":"U1421+X1421+Z1421+AA1421","v":1094},{"$f":"AB1421-U1421","v":0},1177,null,null,{"$f":"SUM(AE1421:AF1421)","v":0},{"$f":"AD1421+AG1421","v":1177},null,null,{"$f":"AD1421+AG1421+AI1421+AJ1421","v":1177},{"$f":"AK1421-AD1421","v":0},{"$f":"IFERROR(AD1421/AD1419*INDEX((Cover!FA$4:FA$4930),MATCH(B1420,Cover!FJ$4:FJ$4930,0)),0)","v":1177.0188378263776},null,null,{"$f":"SUM(AN1421:AO1421)","v":0},{"$f":"AM1421+AP1421","v":1177.0188378263776},null,null,{"$f":"AM1421+AP1421+AR1421+AS1421","v":1177.0188378263776},{"$f":"AT1421-AM1421","v":0}]
[1,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1422,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1422,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1423:I1460)","v":8761},8920,722,408,903,0,0,-29,0,874,0,874,933,0,0,0,933,{"$f":"SUM(Z1423:Z1460)","v":0},{"$f":"SUM(AA1423:AA1460)","v":0},933,0,985,0,0,0,{"$f":"SUM(AH1423:AH1460)","v":985},{"$f":"SUM(AI1423:AI1460)","v":0},0,{"$f":"SUM(AK1423:AK1460)","v":985},{"$f":"SUM(AL1423:AL1460)","v":0},1075.008,0,0,0,{"$f":"SUM(AQ1423:AQ1460)","v":1075.008},{"$f":"SUM(AR1423:AR1460)","v":0},0,{"$f":"SUM(AT1423:AT1460)","v":1075.008},{"$f":"SUM(AU1423:AU1460)","v":0}]
[1,{"$f":"B1422","v":"012002008002"},null,null,null,"Administrative fees",null,null,12,0,0,0,0,0,0,0,0,{"$f":"SUM(M1423:Q1423)","v":0},null,{"$f":"R1423-S1423","v":0},0,null,null,{"$f":"SUM(V1423:W1423)","v":0},{"$f":"U1423+X1423","v":0},null,null,{"$f":"U1423+X1423+Z1423+AA1423","v":0},{"$f":"AB1423-U1423","v":0},0,null,null,{"$f":"SUM(AE1423:AF1423)","v":0},{"$f":"AD1423+AG1423","v":0},null,null,{"$f":"AD1423+AG1423+AI1423+AJ1423","v":0},{"$f":"AK1423-AD1423","v":0},{"$f":"IFERROR(AD1423/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1422,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1423:AO1423)","v":0},{"$f":"AM1423+AP1423","v":0},null,null,{"$f":"AM1423+AP1423+AR1423+AS1423","v":0},{"$f":"AT1423-AM1423","v":0}]
[0,"012002008002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1424/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1423,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Minor assets",null,null,2,0,8,8,8,0,0,0,0,8,null,8,9,null,null,0,9,null,null,9,0,10,null,null,0,10,null,null,10,0,{"$f":"IFERROR(AD1425/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1424,Cover!FJ$4:FJ$4930,0)),0)","v":10.913786802030456},null,null,0,10.913786802030456,null,null,10.913786802030456,0]
[0,"012002008002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1426/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1425,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1427/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1426,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Catering: Departmental activities",null,null,1,5,6,6,27,0,0,0,0,27,null,27,28,null,null,0,28,null,null,28,0,29,null,null,{"$f":"SUM(AE1428:AF1428)","v":0},{"$f":"AD1428+AG1428","v":29},null,null,29,0,{"$f":"IFERROR(AD1428/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1427,Cover!FJ$4:FJ$4930,0)),0)","v":31.649981725888328},null,null,0,31.649981725888328,null,null,31.649981725888328,0]
[1,"012002008002",null,null,null,"Communication (G&S)",null,null,177,65,61,39,189,0,0,-41,0,148,null,148,200,null,null,{"$f":"SUM(V1429:W1429)","v":0},{"$f":"U1429+X1429","v":200},null,null,200,0,212,null,null,{"$f":"SUM(AE1429:AF1429)","v":0},{"$f":"AD1429+AG1429","v":212},null,null,212,0,{"$f":"IFERROR(AD1429/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1428,Cover!FJ$4:FJ$4930,0)),0)","v":231.3722802030457},null,null,{"$f":"SUM(AN1429:AO1429)","v":0},{"$f":"AM1429+AP1429","v":231.3722802030457},null,null,231.3722802030457,0]
[1,"012002008002",null,null,null,"Computer services",null,null,5,7,0,0,0,0,0,22,0,22,null,22,0,null,null,{"$f":"SUM(V1430:W1430)","v":0},{"$f":"U1430+X1430","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1430:AF1430)","v":0},{"$f":"AD1430+AG1430","v":0},null,null,0,0,{"$f":"IFERROR(AD1430/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1429,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1430:AO1430)","v":0},{"$f":"AM1430+AP1430","v":0},null,null,0,0]
[1,"012002008002",null,null,null,"Consultants: Business and advisory services",null,null,8246,8508,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1431/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1430,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1432/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1431,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1433/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1432,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1434:Q1434)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1434/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1433,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1435:Q1435)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1435/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1434,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Contractors",null,null,10,1,4,0,4,0,0,0,0,4,null,4,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,{"$f":"IFERROR(AD1436/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1435,Cover!FJ$4:FJ$4930,0)),0)","v":4.3655147208121834},null,null,0,4.3655147208121834,null,null,4.3655147208121834,0]
[0,"012002008002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1437/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1436,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Entertainment",null,null,0,0,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD1438/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1437,Cover!FJ$4:FJ$4930,0)),0)","v":2.1827573604060917},null,null,0,2.1827573604060917,null,null,2.1827573604060917,0]
[0,"012002008002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1439/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1438,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1440/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1439,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1441:Q1441)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1441/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1442/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1443:Q1443)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1443/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1442,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1444/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1445/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1444,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1446/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1447/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1448/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1449/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1450/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Consumable supplies",null,null,8,8,12,2,3,0,0,1,0,4,null,4,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD1451/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1450,Cover!FJ$4:FJ$4930,0)),0)","v":2.1827573604060917},null,null,0,2.1827573604060917,null,null,2.1827573604060917,0]
[1,"012002008002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,128,64,111,23,120,0,0,-55,0,65,null,65,127,null,null,0,127,null,null,127,0,134,null,null,0,134,null,null,134,0,{"$f":"IFERROR(AD1452/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1451,Cover!FJ$4:FJ$4930,0)),0)","v":146.24474314720814},null,null,0,146.24474314720814,null,null,146.24474314720814,0]
[0,"012002008002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1453/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1452,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1454/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1453,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1455/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1454,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012002008002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1456/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1455,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Travel and subsistence",null,null,172,262,511,330,531,0,0,3,0,534,null,534,541,null,null,0,541,null,null,541,0,571,null,null,0,571,null,null,571,0,{"$f":"IFERROR(AD1457/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1456,Cover!FJ$4:FJ$4930,0)),0)","v":623.1772263959391},null,null,0,623.1772263959391,null,null,623.1772263959391,0]
[0,"012002008002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1458/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1457,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012002008002",null,null,null,"Operating payments",null,null,0,0,9,0,19,0,0,41,0,60,null,60,20,null,null,0,20,null,null,20,0,21,null,null,0,21,null,null,21,0,{"$f":"IFERROR(AD1459/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1458,Cover!FJ$4:FJ$4930,0)),0)","v":22.918952284263959},null,null,0,22.918952284263959,null,null,22.918952284263959,0]
[0,"012002008002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1460/AD1422*INDEX((Cover!FA$4:FA$4930),MATCH(B1459,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1461,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1461,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1462:I1463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1462:AU1463)","v":0}]
[0,{"$f":"B1461","v":"012002008003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1462:Q1462)","v":0},null,{"$f":"R1462-S1462","v":0},0,null,null,{"$f":"SUM(V1462:W1462)","v":0},{"$f":"U1462+X1462","v":0},null,null,{"$f":"U1462+X1462+Z1462+AA1462","v":0},{"$f":"AB1462-U1462","v":0},0,null,null,{"$f":"SUM(AE1462:AF1462)","v":0},{"$f":"AD1462+AG1462","v":0},null,null,{"$f":"AD1462+AG1462+AI1462+AJ1462","v":0},{"$f":"AK1462-AD1462","v":0},{"$f":"IFERROR(AD1462/AD1461*INDEX((Cover!FA$4:FA$4930),MATCH(B1461,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1462:AO1462)","v":0},{"$f":"AM1462+AP1462","v":0},null,null,{"$f":"AM1462+AP1462+AR1462+AS1462","v":0},{"$f":"AT1462-AM1462","v":0}]
[0,"012002008003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1463-S1463","v":0},0,null,null,{"$f":"SUM(V1463:W1463)","v":0},{"$f":"U1463+X1463","v":0},null,null,{"$f":"U1463+X1463+Z1463+AA1463","v":0},{"$f":"AB1463-U1463","v":0},0,null,null,{"$f":"SUM(AE1463:AF1463)","v":0},{"$f":"AD1463+AG1463","v":0},null,null,{"$f":"AD1463+AG1463+AI1463+AJ1463","v":0},{"$f":"AK1463-AD1463","v":0},{"$f":"IFERROR(AD1463/AD1461*INDEX((Cover!FA$4:FA$4930),MATCH(B1462,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1463:AO1463)","v":0},{"$f":"AM1463+AP1463","v":0},null,null,{"$f":"AM1463+AP1463+AR1463+AS1463","v":0},{"$f":"AT1463-AM1463","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1465,I1472,I1475,I1476,I1477,I1484,I1485)","v":0},{"$f":"SUM(J1465,J1472,J1475,J1476,J1477,J1484,J1485)","v":21},0,0,0,0,0,29,0,29,{"$f":"SUM(S1465,S1472,S1475,S1476,S1477,S1484,S1485)","v":0},29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1465,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1465:AU1465,\"<>0\")-COUNTBLANK(I1465:AU1465))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1466,I1469)","v":0},{"$f":"SUM(J1466,J1469)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1466,S1469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1380,0)","v":"Economic Analysis"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1467:I1468)","v":0},{"$f":"SUM(J1467:J1468)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1467:S1468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1465:$D1466)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1465:$D1466)","v":0},{"$f":"SUM(V1467:W1467)","v":0},{"$f":"U1467+X1467","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1465:$D1466)","v":0},{"$f":"AB1467-U1467","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1465:$D1466)","v":0},{"$f":"SUM(AE1467:AF1467)","v":0},{"$f":"AD1467+AG1467","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1465:$D1466)","v":0},{"$f":"AK1467-AD1467","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1465:$D1466)","v":0},{"$f":"SUM(AN1467:AO1467)","v":0},{"$f":"AM1467+AP1467","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1465:$D1466)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1465:$D1466)","v":0},{"$f":"AT1467-AM1467","v":0}]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1467:$D1468)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1467:$D1468)","v":0},{"$f":"SUM(V1468:W1468)","v":0},{"$f":"U1468+X1468","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1467:$D1468)","v":0},{"$f":"AB1468-U1468","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1467:$D1468)","v":0},{"$f":"SUM(AE1468:AF1468)","v":0},{"$f":"AD1468+AG1468","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1467:$D1468)","v":0},{"$f":"AK1468-AD1468","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1467:$D1468)","v":0},{"$f":"SUM(AN1468:AO1468)","v":0},{"$f":"AM1468+AP1468","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1467:$D1468)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1467:$D1468)","v":0},{"$f":"AT1468-AM1468","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1470:I1471)","v":0},{"$f":"SUM(J1470:J1471)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1470:S1471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1469:$D1470)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1469:$D1470)","v":0},{"$f":"SUM(V1470:W1470)","v":0},{"$f":"U1470+X1470","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1469:$D1470)","v":0},{"$f":"AB1470-U1470","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1469:$D1470)","v":0},{"$f":"SUM(AE1470:AF1470)","v":0},{"$f":"AD1470+AG1470","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1469:$D1470)","v":0},{"$f":"AK1470-AD1470","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1469:$D1470)","v":0},{"$f":"SUM(AN1470:AO1470)","v":0},{"$f":"AM1470+AP1470","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1469:$D1470)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1469:$D1470)","v":0},{"$f":"AT1470-AM1470","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1471:$D1472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1471:$D1472)","v":0},{"$f":"SUM(V1471:W1471)","v":0},{"$f":"U1471+X1471","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1471:$D1472)","v":0},{"$f":"AB1471-U1471","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1471:$D1472)","v":0},{"$f":"SUM(AE1471:AF1471)","v":0},{"$f":"AD1471+AG1471","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1471:$D1472)","v":0},{"$f":"AK1471-AD1471","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1471:$D1472)","v":0},{"$f":"SUM(AN1471:AO1471)","v":0},{"$f":"AM1471+AP1471","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1471:$D1472)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1471:$D1472)","v":0},{"$f":"AT1471-AM1471","v":0}]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1473:I1474)","v":0},{"$f":"SUM(J1473:J1474)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1473:S1474)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1473:Z1474)","v":0},{"$f":"SUM(AA1473:AA1474)","v":0},{"$f":"SUM(AB1473:AB1474)","v":0},{"$f":"SUM(AC1473:AC1474)","v":0},{"$f":"SUM(AD1473:AD1474)","v":0},0,0,0,0,{"$f":"SUM(AI1473:AI1474)","v":0},{"$f":"SUM(AJ1473:AJ1474)","v":0},{"$f":"SUM(AK1473:AK1474)","v":0},{"$f":"SUM(AL1473:AL1474)","v":0},{"$f":"SUM(AM1473:AM1474)","v":0},{"$f":"SUM(AN1473:AN1474)","v":0},0,0,0,{"$f":"SUM(AR1473:AR1474)","v":0},{"$f":"SUM(AS1473:AS1474)","v":0},{"$f":"SUM(AT1473:AT1474)","v":0},{"$f":"SUM(AU1473:AU1474)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1473:$D1474)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1473:$D1474)","v":0},{"$f":"SUM(V1473:W1473)","v":0},{"$f":"U1473+X1473","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1473:$D1474)","v":0},{"$f":"AB1473-U1473","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1473:$D1474)","v":0},{"$f":"SUM(AE1473:AF1473)","v":0},{"$f":"AD1473+AG1473","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1473:$D1474)","v":0},{"$f":"AK1473-AD1473","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1473:$D1474)","v":0},{"$f":"SUM(AN1473:AO1473)","v":0},{"$f":"AM1473+AP1473","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1473:$D1474)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1473:$D1474)","v":0},{"$f":"AT1473-AM1473","v":0}]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1475:$D1476)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1475:$D1476)","v":0},{"$f":"SUM(V1474:W1474)","v":0},{"$f":"U1474+X1474","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1475:$D1476)","v":0},{"$f":"AB1474-U1474","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1475:$D1476)","v":0},{"$f":"SUM(AE1474:AF1474)","v":0},{"$f":"AD1474+AG1474","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1475:$D1476)","v":0},{"$f":"AK1474-AD1474","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1475:$D1476)","v":0},{"$f":"SUM(AN1474:AO1474)","v":0},{"$f":"AM1474+AP1474","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1475:$D1476)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1475:$D1476)","v":0},{"$f":"AT1474-AM1474","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1477:$D1478)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1477:$D1478)","v":0},{"$f":"SUM(V1475:W1475)","v":0},{"$f":"U1475+X1475","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1477:$D1478)","v":0},{"$f":"AB1475-U1475","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1477:$D1478)","v":0},{"$f":"SUM(AE1475:AF1475)","v":0},{"$f":"AD1475+AG1475","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1477:$D1478)","v":0},{"$f":"AK1475-AD1475","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1477:$D1478)","v":0},{"$f":"SUM(AN1475:AO1475)","v":0},{"$f":"AM1475+AP1475","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1477:$D1478)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1477:$D1478)","v":0},{"$f":"AT1475-AM1475","v":0}]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1479:$D1480)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1479:$D1480)","v":0},{"$f":"SUM(V1476:W1476)","v":0},{"$f":"U1476+X1476","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1479:$D1480)","v":0},{"$f":"AB1476-U1476","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1479:$D1480)","v":0},{"$f":"SUM(AE1476:AF1476)","v":0},{"$f":"AD1476+AG1476","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1479:$D1480)","v":0},{"$f":"AK1476-AD1476","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1479:$D1480)","v":0},{"$f":"SUM(AN1476:AO1476)","v":0},{"$f":"AM1476+AP1476","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1479:$D1480)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1479:$D1480)","v":0},{"$f":"AT1476-AM1476","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1478,I1481)","v":0},{"$f":"SUM(J1478,J1481)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1478,S1481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1479:I1480)","v":0},{"$f":"SUM(J1479:J1480)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1479:S1480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1481:$D1482)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1481:$D1482)","v":0},{"$f":"SUM(V1479:W1479)","v":0},{"$f":"U1479+X1479","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1481:$D1482)","v":0},{"$f":"AB1479-U1479","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1481:$D1482)","v":0},{"$f":"SUM(AE1479:AF1479)","v":0},{"$f":"AD1479+AG1479","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1481:$D1482)","v":0},{"$f":"AK1479-AD1479","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1481:$D1482)","v":0},{"$f":"SUM(AN1479:AO1479)","v":0},{"$f":"AM1479+AP1479","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1481:$D1482)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1481:$D1482)","v":0},{"$f":"AT1479-AM1479","v":0}]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1483:$D1484)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1483:$D1484)","v":0},{"$f":"SUM(V1480:W1480)","v":0},{"$f":"U1480+X1480","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1483:$D1484)","v":0},{"$f":"AB1480-U1480","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1483:$D1484)","v":0},{"$f":"SUM(AE1480:AF1480)","v":0},{"$f":"AD1480+AG1480","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1483:$D1484)","v":0},{"$f":"AK1480-AD1480","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1483:$D1484)","v":0},{"$f":"SUM(AN1480:AO1480)","v":0},{"$f":"AM1480+AP1480","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1483:$D1484)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1483:$D1484)","v":0},{"$f":"AT1480-AM1480","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1482:I1483)","v":0},{"$f":"SUM(J1482:J1483)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1482:S1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1485:$D1486)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1485:$D1486)","v":0},{"$f":"SUM(V1482:W1482)","v":0},{"$f":"U1482+X1482","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1485:$D1486)","v":0},{"$f":"AB1482-U1482","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1485:$D1486)","v":0},{"$f":"SUM(AE1482:AF1482)","v":0},{"$f":"AD1482+AG1482","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1485:$D1486)","v":0},{"$f":"AK1482-AD1482","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1485:$D1486)","v":0},{"$f":"SUM(AN1482:AO1482)","v":0},{"$f":"AM1482+AP1482","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1485:$D1486)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1485:$D1486)","v":0},{"$f":"AT1482-AM1482","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1487:$D1488)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1487:$D1488)","v":0},{"$f":"SUM(V1483:W1483)","v":0},{"$f":"U1483+X1483","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1487:$D1488)","v":0},{"$f":"AB1483-U1483","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1487:$D1488)","v":0},{"$f":"SUM(AE1483:AF1483)","v":0},{"$f":"AD1483+AG1483","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1487:$D1488)","v":0},{"$f":"AK1483-AD1483","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1487:$D1488)","v":0},{"$f":"SUM(AN1483:AO1483)","v":0},{"$f":"AM1483+AP1483","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1487:$D1488)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1487:$D1488)","v":0},{"$f":"AT1483-AM1483","v":0}]
[0,null,{"$f":"C1466","v":"Economic Analysis"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1489:$D1490)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1489:$D1490)","v":0},{"$f":"SUM(V1484:W1484)","v":0},{"$f":"U1484+X1484","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1489:$D1490)","v":0},{"$f":"AB1484-U1484","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1489:$D1490)","v":0},{"$f":"SUM(AE1484:AF1484)","v":0},{"$f":"AD1484+AG1484","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1489:$D1490)","v":0},{"$f":"AK1484-AD1484","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1489:$D1490)","v":0},{"$f":"SUM(AN1484:AO1484)","v":0},{"$f":"AM1484+AP1484","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1489:$D1490)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1489:$D1490)","v":0},{"$f":"AT1484-AM1484","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1486:I1487)","v":0},{"$f":"SUM(J1486:J1487)","v":21},0,0,0,0,0,29,0,29,{"$f":"SUM(S1486:S1487)","v":0},29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1466","v":"Economic Analysis"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1491:$D1492)","v":0},21,0,0,0,0,0,29,0,29,{"$f":"DSUM($I$180:$BA$289,S$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1491:$D1492)","v":29},{"$f":"DSUM($I$180:$BA$289,U$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1491:$D1492)","v":0},{"$f":"SUM(V1486:W1486)","v":0},{"$f":"U1486+X1486","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1491:$D1492)","v":0},{"$f":"AB1486-U1486","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1491:$D1492)","v":0},{"$f":"SUM(AE1486:AF1486)","v":0},{"$f":"AD1486+AG1486","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1491:$D1492)","v":0},{"$f":"AK1486-AD1486","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1491:$D1492)","v":0},{"$f":"SUM(AN1486:AO1486)","v":0},{"$f":"AM1486+AP1486","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1491:$D1492)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1491:$D1492)","v":0},{"$f":"AT1486-AM1486","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1493:$D1494)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1493:$D1494)","v":0},{"$f":"SUM(V1487:W1487)","v":0},{"$f":"U1487+X1487","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1493:$D1494)","v":0},{"$f":"AB1487-U1487","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1493:$D1494)","v":0},{"$f":"SUM(AE1487:AF1487)","v":0},{"$f":"AD1487+AG1487","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1493:$D1494)","v":0},{"$f":"AK1487-AD1487","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1493:$D1494)","v":0},{"$f":"SUM(AN1487:AO1487)","v":0},{"$f":"AM1487+AP1487","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1493:$D1494)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1493:$D1494)","v":0},{"$f":"AT1487-AM1487","v":0}]
[1,null,{"$f":"C1466","v":"Economic Analysis"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1489,I1492,I1495:I1499)","v":68},97,106,182,77,0,0,0,0,77,{"$f":"SUM(S1489,S1492,S1495:S1499)","v":0},77,81,0,0,0,81,{"$f":"SUM(Z1489,Z1492,Z1495:Z1499)","v":0},{"$f":"SUM(AA1489,AA1492,AA1495:AA1499)","v":0},{"$f":"SUM(AB1489,AB1492,AB1495:AB1499)","v":81},0,86,0,0,{"$f":"SUM(AG1489,AG1492,AG1495:AG1499)","v":0},{"$f":"SUM(AH1489,AH1492,AH1495:AH1499)","v":86},{"$f":"SUM(AI1489,AI1492,AI1495:AI1499)","v":0},{"$f":"SUM(AJ1489,AJ1492,AJ1495:AJ1499)","v":0},{"$f":"SUM(AK1489,AK1492,AK1495:AK1499)","v":86},{"$f":"SUM(AL1489,AL1492,AL1495:AL1499)","v":0},{"$f":"SUM(AM1489,AM1492,AM1495:AM1499)","v":86.591999999999999},{"$f":"SUM(AN1489,AN1492,AN1495:AN1499)","v":0},0,{"$f":"SUM(AP1489,AP1492,AP1495:AP1499)","v":0},{"$f":"SUM(AQ1489,AQ1492,AQ1495:AQ1499)","v":86.591999999999999},{"$f":"SUM(AR1489,AR1492,AR1495:AR1499)","v":0},{"$f":"SUM(AS1489,AS1492,AS1495:AS1499)","v":0},{"$f":"SUM(AT1489,AT1492,AT1495:AT1499)","v":86.591999999999999},{"$f":"SUM(AU1489,AU1492,AU1495:AU1499)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1489,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1489:AU1489,\"<>0\")-COUNTBLANK(I1489:AU1489))<>0,1,0))","v":0},{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1489,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1489,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1490:I1491)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1490:S1491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1490:Z1491)","v":0},{"$f":"SUM(AA1490:AA1491)","v":0},{"$f":"SUM(AB1490:AB1491)","v":0},0,0,0,0,{"$f":"SUM(AG1490:AG1491)","v":0},{"$f":"SUM(AH1490:AH1491)","v":0},{"$f":"SUM(AI1490:AI1491)","v":0},{"$f":"SUM(AJ1490:AJ1491)","v":0},{"$f":"SUM(AK1490:AK1491)","v":0},{"$f":"SUM(AL1490:AL1491)","v":0},{"$f":"SUM(AM1490:AM1491)","v":0},{"$f":"SUM(AN1490:AN1491)","v":0},0,{"$f":"SUM(AP1490:AP1491)","v":0},{"$f":"SUM(AQ1490:AQ1491)","v":0},{"$f":"SUM(AR1490:AR1491)","v":0},{"$f":"SUM(AS1490:AS1491)","v":0},{"$f":"SUM(AT1490:AT1491)","v":0},{"$f":"SUM(AU1490:AU1491)","v":0}]
[0,{"$f":"B1489","v":"012002008000"},{"$f":"C1466","v":"Economic Analysis"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1490-S1490","v":0},0,null,null,{"$f":"SUM(V1490:W1490)","v":0},{"$f":"U1490+X1490","v":0},null,null,{"$f":"U1490+X1490+Z1490+AA1490","v":0},{"$f":"AB1490-U1490","v":0},0,null,null,{"$f":"SUM(AE1490:AF1490)","v":0},{"$f":"AD1490+AG1490","v":0},null,null,{"$f":"AD1490+AG1490+AI1490+AJ1490","v":0},{"$f":"AK1490-AD1490","v":0},{"$f":"IFERROR(AD1490/AD1489*INDEX((Cover!FA$4:FA$4930),MATCH(B1490,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1490:AO1490)","v":0},{"$f":"AM1490+AP1490","v":0},null,null,{"$f":"AM1490+AP1490+AR1490+AS1490","v":0},{"$f":"AT1490-AM1490","v":0}]
[0,"012002008000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1491-S1491","v":0},0,null,null,{"$f":"SUM(V1491:W1491)","v":0},{"$f":"U1491+X1491","v":0},null,null,{"$f":"U1491+X1491+Z1491+AA1491","v":0},{"$f":"AB1491-U1491","v":0},0,null,null,{"$f":"SUM(AE1491:AF1491)","v":0},{"$f":"AD1491+AG1491","v":0},null,null,{"$f":"AD1491+AG1491+AI1491+AJ1491","v":0},{"$f":"AK1491-AD1491","v":0},{"$f":"IFERROR(AD1491/AD1489*INDEX((Cover!FA$4:FA$4930),MATCH(B1491,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1491:AO1491)","v":0},{"$f":"AM1491+AP1491","v":0},null,null,{"$f":"AM1491+AP1491+AR1491+AS1491","v":0},{"$f":"AT1491-AM1491","v":0}]
[1,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1492,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1492,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008000"},{"$f":"C1466","v":"Economic Analysis"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1493:I1494)","v":68},97,106,182,77,{"$f":"SUM(N1493:N1494)","v":0},0,0,0,{"$f":"SUM(M1492:Q1492)","v":77},{"$f":"SUM(S1493:S1494)","v":0},{"$f":"SUM(T1493:T1494)","v":77},81,0,0,0,81,{"$f":"SUM(Z1493:Z1494)","v":0},{"$f":"SUM(AA1493:AA1494)","v":0},81,0,86,0,0,{"$f":"SUM(AG1493:AG1494)","v":0},{"$f":"SUM(AH1493:AH1494)","v":86},0,{"$f":"SUM(AJ1493:AJ1494)","v":0},{"$f":"SUM(AK1493:AK1494)","v":86},{"$f":"SUM(AL1493:AL1494)","v":0},{"$f":"SUM(AM1493:AM1494)","v":86.591999999999999},{"$f":"SUM(AN1493:AN1494)","v":0},0,{"$f":"SUM(AP1493:AP1494)","v":0},{"$f":"SUM(AQ1493:AQ1494)","v":86.591999999999999},0,{"$f":"SUM(AS1493:AS1494)","v":0},{"$f":"SUM(AT1493:AT1494)","v":86.591999999999999},{"$f":"SUM(AU1493:AU1494)","v":0}]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1493,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1493,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1493:Q1493)","v":0},null,{"$f":"R1493-S1493","v":0},0,null,null,{"$f":"SUM(V1493:W1493)","v":0},{"$f":"U1493+X1493","v":0},null,null,{"$f":"U1493+X1493+Z1493+AA1493","v":0},{"$f":"AB1493-U1493","v":0},0,null,null,{"$f":"SUM(AE1493:AF1493)","v":0},{"$f":"AD1493+AG1493","v":0},null,null,{"$f":"AD1493+AG1493+AI1493+AJ1493","v":0},{"$f":"AK1493-AD1493","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1493,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1493:AO1493)","v":0},{"$f":"AM1493+AP1493","v":0},null,null,{"$f":"AM1493+AP1493+AR1493+AS1493","v":0},{"$f":"AT1493-AM1493","v":0}]
[1,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1494,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1494,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008057"},{"$f":"C1466","v":"Economic Analysis"},"Other transfers to households",null,"Other machinery and equipment",null,null,68,97,106,182,77,0,0,0,0,77,null,77,81,null,null,0,81,null,null,81,0,86,null,null,0,86,null,null,86,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1494,Cover!FJ$4:FJ$4930,0)),0)","v":86.591999999999999},null,null,0,86.591999999999999,null,null,86.591999999999999,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1495,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1495,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1495,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1496,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1496,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1496,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1497,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1497,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1497,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1498,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1498,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1498,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1406&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1499,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1499,Cover!$EM$4:$EM$4930,0)),0)","v":"012002008062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1499,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1381,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1418,I1464,I1488,I1500)","v":18665},{"$f":"SUM(J1418,J1464,J1488,J1500)","v":19857},{"$f":"SUM(K1418,K1464,K1488,K1500)","v":8782},12850,7919,0,0,0,0,7919,0,7919,8213,0,0,0,8213,0,0,8213,0,8817,0,0,0,8817,0,0,8817,0,8907.7239743441987,0,0,0,8907.7239743441987,0,0,8907.7239743441987,{"$f":"SUM(AU1418,AU1464,AU1488,AU1500)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1502-I1416","v":0},{"$f":"J1502-J1416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(L1390:L1399,\"=0\")+COUNTBLANK(L1390:L1399))=10))),1,0)","v":0},{"$f":"IF(AND(J1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(M1390:M1399,\"=0\")+COUNTBLANK(M1390:M1399))=10))),1,0)","v":0},{"$f":"IF(AND(K1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(N1390:N1399,\"=0\")+COUNTBLANK(N1390:N1399))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(P1390:P1399,\"=0\")+COUNTBLANK(P1390:P1399))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(S1390:S1399,\"=0\")+COUNTBLANK(S1390:S1399))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(Y1390:Y1399,\"=0\")+COUNTBLANK(Y1390:Y1399))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1416>0,(OR((COUNTIF($F1390:$F1399,\"=0\")+COUNTBLANK($F1390:$F1399))=10,(COUNTIF($G1390:$G1399,\"=0\")+COUNTBLANK($G1390:$G1399))=10,(COUNTIF($I1390:$I1399,\"=0\")+COUNTBLANK($I1390:$I1399))=10,(COUNTIF(AH1390:AH1399,\"=0\")+COUNTBLANK(AH1390:AH1399))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1489","v":0},{"$f":"+J1489","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1509:Q1509)","v":0},{"$f":"+S1489","v":0},{"$f":"SUM(T1510:T1511)","v":0},{"$f":"+U1489","v":0},{"$f":"+V1489","v":0},{"$f":"+W1489","v":0},0,0,0,0,0,0,{"$f":"+AD1489","v":0},{"$f":"+AE1489","v":0},{"$f":"+AF1489","v":0},{"$f":"SUM(AG1510:AG1511)","v":0},{"$f":"SUM(AH1510:AH1511)","v":0},0,{"$f":"SUM(AJ1510:AJ1511)","v":0},{"$f":"SUM(AK1510:AK1511)","v":0},{"$f":"SUM(AL1510:AL1511)","v":0},{"$f":"+AM1489","v":0},{"$f":"+AN1489","v":0},{"$f":"+AO1489","v":0},{"$f":"SUM(AP1510:AP1511)","v":0},{"$f":"SUM(AQ1510:AQ1511)","v":0},0,{"$f":"SUM(AS1510:AS1511)","v":0},{"$f":"SUM(AT1510:AT1511)","v":0},{"$f":"SUM(AU1510:AU1511)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1511:Q1511)","v":0},null,{"$f":"R1511-S1511","v":0},null,null,null,{"$f":"SUM(V1511:W1511)","v":0},{"$f":"U1511+X1511","v":0},null,null,{"$f":"U1511+X1511+Z1511+AA1511","v":0},{"$f":"AB1511-U1511","v":0},null,null,null,{"$f":"SUM(AE1511:AF1511)","v":0},{"$f":"AD1511+AG1511","v":0},null,null,{"$f":"AD1511+AG1511+AI1511+AJ1511","v":0},{"$f":"AK1511-AD1511","v":0},null,null,null,{"$f":"SUM(AN1511:AO1511)","v":0},{"$f":"AM1511+AP1511","v":0},null,null,{"$f":"AM1511+AP1511+AR1511+AS1511","v":0},{"$f":"AT1511-AM1511","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1512:Q1512)","v":0},null,{"$f":"R1512-S1512","v":0},null,null,null,{"$f":"SUM(V1512:W1512)","v":0},{"$f":"U1512+X1512","v":0},null,null,{"$f":"U1512+X1512+Z1512+AA1512","v":0},{"$f":"AB1512-U1512","v":0},null,null,null,{"$f":"SUM(AE1512:AF1512)","v":0},{"$f":"AD1512+AG1512","v":0},null,null,{"$f":"AD1512+AG1512+AI1512+AJ1512","v":0},{"$f":"AK1512-AD1512","v":0},null,null,null,{"$f":"SUM(AN1512:AO1512)","v":0},{"$f":"AM1512+AP1512","v":0},null,null,{"$f":"AM1512+AP1512+AR1512+AS1512","v":0},{"$f":"AT1512-AM1512","v":0}]

{"sheet":"3","index":6,"n_rows":1362,"n_cols":56,"rows_kept":1362,"cut":false,"hidden":false,"merged":[[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,26,44,26],[42,27,44,27],[181,26,183,26],[181,27,183,27],[181,28,183,28],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[338,37,338,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[501,26,503,26],[501,27,503,27],[501,28,503,28],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[651,26,653,26],[651,27,653,27],[651,28,653,28],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[651,24,653,24],[651,25,653,25],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[801,26,803,26],[801,27,803,27],[801,28,803,28],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[951,26,953,26],[951,27,953,27],[951,28,953,28],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[951,24,953,24],[951,25,953,25],[1088,28,1088,30],[1088,37,1088,39],[1089,8,1089,10],[1089,19,1089,21],[1089,28,1089,30],[1089,37,1089,39],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,7,1088,10],[1087,13,1087,14],[1088,19,1088,21],[1092,8,1092,10],[1092,19,1092,21],[1092,28,1092,30],[1092,37,1092,39],[1093,8,1093,10],[1093,19,1093,21],[1093,28,1093,30],[1093,37,1093,39],[1090,8,1090,10],[1090,19,1090,21],[1090,28,1090,30],[1090,37,1090,39],[1091,8,1091,10],[1091,19,1091,21],[1091,28,1091,30],[1091,37,1091,39],[1096,8,1096,10],[1096,19,1096,21],[1096,28,1096,30],[1096,37,1096,39],[1097,8,1097,10],[1097,19,1097,21],[1097,28,1097,30],[1097,37,1097,39],[1094,8,1094,10],[1094,19,1094,21],[1094,28,1094,30],[1094,37,1094,39],[1095,8,1095,10],[1095,19,1095,21],[1095,28,1095,30],[1095,37,1095,39],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1098,8,1098,10],[1098,19,1098,21],[1098,28,1098,30],[1098,37,1098,39],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41],[1101,37,1103,37],[1101,38,1103,38],[1101,39,1101,41],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1101,36,1103,36],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25],[1238,28,1238,30],[1238,37,1238,39],[1239,8,1239,10],[1239,19,1239,21],[1239,28,1239,30],[1239,37,1239,39],[1231,10,1231,12],[1234,5,1234,19],[1237,5,1238,5],[1237,6,1238,6],[1237,7,1238,10],[1237,13,1237,14],[1238,19,1238,21],[1242,8,1242,10],[1242,19,1242,21],[1242,28,1242,30],[1242,37,1242,39],[1243,8,1243,10],[1243,19,1243,21],[1243,28,1243,30],[1243,37,1243,39],[1240,8,1240,10],[1240,19,1240,21],[1240,28,1240,30],[1240,37,1240,39],[1241,8,1241,10],[1241,19,1241,21],[1241,28,1241,30],[1241,37,1241,39],[1246,8,1246,10],[1246,19,1246,21],[1246,28,1246,30],[1246,37,1246,39],[1247,8,1247,10],[1247,19,1247,21],[1247,28,1247,30],[1247,37,1247,39],[1244,8,1244,10],[1244,19,1244,21],[1244,28,1244,30],[1244,37,1244,39],[1245,8,1245,10],[1245,19,1245,21],[1245,28,1245,30],[1245,37,1245,39],[1251,26,1253,26],[1251,27,1253,27],[1251,28,1253,28],[1248,8,1248,10],[1248,19,1248,21],[1248,28,1248,30],[1248,37,1248,39],[1251,5,1251,6],[1251,13,1251,16],[1251,17,1253,17],[1251,18,1253,18],[1251,19,1253,19],[1251,20,1253,20],[1251,45,1253,45],[1251,46,1253,46],[1251,47,1253,47],[1252,21,1252,22],[1252,23,1253,23],[1252,30,1252,31],[1252,32,1253,32],[1252,39,1252,40],[1252,41,1253,41],[1251,37,1253,37],[1251,38,1253,38],[1251,39,1251,41],[1251,42,1253,42],[1251,43,1253,43],[1251,44,1253,44],[1251,29,1253,29],[1251,30,1251,32],[1251,33,1253,33],[1251,34,1253,34],[1251,35,1253,35],[1251,36,1253,36],[1251,21,1251,23],[1251,24,1253,24],[1251,25,1253,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":7}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":7}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",3,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Population and Social Statistics"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Produce population and social statistics to inform evidence-based socioeconomic development and transformation in line with internationally recognised practices."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Number of releases on labour market dynamics per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,8,8,8,0,8,null,8,8,null,0,null,null,null,"Yes",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of releases on living circumstances, service delivery and poverty per year","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,7,4,4,0,4,null,4,4,null,0,null,null,null,"Yes",0]
[1,null,null,null,null,"Number of releases on the changing profile of the population per year","OUTCOME 2: A LONG AND HEALTHY LIFE FOR ALL SOUTH AFRICANS",null,17,17,17,0,17,null,17,17,null,0,null,null,null,"Yes",0]
[1,null,null,null,null,"Number of releases on the population dynamics at municipal level","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,0,0,0,0,10,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Programme Management for Population and Social Statistics",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":4031},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":4792},4414,3527,5521,0,0,0,0,5521,0,5521,5837,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":5837},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,5837,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":6239},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":6239},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,6239,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":6240.367986557344},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":6240.367986557344},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,6240.367986557344,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Population Statistics",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":6060},7098,11856,11684,8266,0,0,0,0,8266,0,8266,8372,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,8372,0,0,8372,0,8988,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":8988},0,0,8988,0,8990.7199738559575,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,8990.7199738559575,0,0,8990.7199738559575,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Health and Vital Statistics",null,null,10804,10765,12115,11444,13042,0,0,0,0,13042,0,13042,13556,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,13556,0,0,13556,0,14552,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,14552,0,0,14552,0,14557.415957768962,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,14557.415957768962,0,0,14557.415957768962,0]
[1,4,1,null,4,"Social Statistics",null,null,10510,15788,14954,18361,15882,0,0,0,0,15882,0,15882,16319,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,16319,0,0,16319,0,17454,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,17454,0,0,17454,0,17465.34396045607,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,17465.34396045607,0,0,17465.34396045607,0]
[1,5,1,null,5,"Demographic Analysis",null,null,11592,13664,15975,12586,16524,0,0,0,0,16524,0,16524,17323,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,17323,0,0,17323,0,18581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,18581,0,0,18581,0,18594.779948720472,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,18594.779948720472,0,0,18594.779948720472,0]
[1,6,1,null,6,"Labour Statistics",null,null,35910,36602,42071,40512,42466,0,0,0,0,42466,0,42466,44045,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,44045,0,0,44045,0,47279,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,47279,0,0,47279,0,47284.935863313985,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,47284.935863313985,0,0,47284.935863313985,0]
[1,7,1,null,7,"Poverty and Inequality Statistics",null,null,75819,72479,28103,26267,26537,0,0,0,0,26537,0,26537,96817,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,96817,0,0,96817,0,28709,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,28709,0,0,28709,0,28720.519930855138,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,28720.519930855138,0,0,28720.519930855138,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":154726},161188,129488,124381,128238,0,0,0,0,128238,0,{"$f":"SUM(T47:T71)","v":128238},202269,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,202269,{"$f":"SUM(Z47:Z71)","v":0},0,202269,{"$f":"SUM(AC47:AC71)","v":0},141802,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},141802,{"$f":"SUM(AI47:AI71)","v":0},0,141802,0,141854.08362152794,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},141854.08362152794,0,0,141854.08362152794,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4080,$F74,I$330:I$4080)","v":153342},157978,127652,122663,126236,0,0,0,0,126236,0,126236,200160,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":200160},{"$f":"SUMIF($F$330:$F$4080,$F74,Z$330:Z$4080)","v":0},0,200160,0,139576,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":139576},{"$f":"SUMIF($F$330:$F$4080,$F74,AI$330:AI$4080)","v":0},0,139576,0,139742.95562152792,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":139742.95562152792},{"$f":"SUMIF($F$330:$F$4080,$F74,AR$330:AR$4080)","v":0},0,139742.95562152792,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Population and Social StatisticsCompensation of employees"},null,"Compensation of employees",null,null,106342,114228,105904,103772,103303,0,0,0,0,103303,0,103303,176199,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F75,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F75,W$356:W$4080))","v":0},0,176199,0,0,176199,0,114261,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F75,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F75,AF$356:AF$4080))","v":0},0,114261,0,0,114261,0,114270.12362152792,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F75,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F75,AO$356:AO$4080))","v":0},0,114270.12362152792,0,0,114270.12362152792,0]
[1,null,null,null,null,"Salaries and wages",null,null,96326,103335,94647,93792,91351,0,0,0,0,91351,0,91351,163554,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,W$335:W$4080))","v":0},0,163554,0,0,163554,0,100655,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AF$335:AF$4080))","v":0},0,100655,0,0,100655,0,100662.72490477179,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AO$335:AO$4080))","v":0},0,100662.72490477179,0,0,100662.72490477179,0]
[1,null,null,null,null,"Social contributions",null,null,10016,10893,11257,9980,11952,0,0,0,0,11952,0,11952,12645,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,W$335:W$4080))","v":0},0,12645,0,0,12645,0,13606,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AF$335:AF$4080))","v":0},0,13606,0,0,13606,0,13607.398716756134,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AO$335:AO$4080))","v":0},0,13607.398716756134,0,0,13607.398716756134,0]
[1,null,null,{"$f":"$G$8&F78","v":"Population and Social StatisticsGoods and services"},null,"Goods and services",null,null,47000,43722,21748,18891,22933,0,0,0,0,22933,0,22933,23961,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F78,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F78,W$356:W$4080))","v":0},0,23961,0,0,23961,0,25315,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F78,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F78,AF$356:AF$4080))","v":0},0,25315,0,0,25315,0,25472.832000000002,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F78,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F78,AO$356:AO$4080))","v":0},0,25472.832000000002,0,0,25472.832000000002,0]
[1,null,null,null,null,"Administrative fees",null,null,0,30,12,12,26,0,0,0,0,26,0,26,27,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,W$335:W$4080))","v":0},0,27,0,0,27,0,29,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AF$335:AF$4080))","v":0},0,29,0,0,29,0,29.519367496339679,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AO$335:AO$4080))","v":0},0,29.519367496339679,0,0,29.519367496339679,0]
[1,null,null,null,null,"Advertising",null,null,204,15,207,0,200,0,0,-200,0,0,0,0,211,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,W$335:W$4080))","v":0},0,211,0,0,211,0,223,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AF$335:AF$4080))","v":0},0,223,0,0,223,0,226.99375695461202,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AO$335:AO$4080))","v":0},0,226.99375695461202,0,0,226.99375695461202,0]
[1,null,null,null,null,"Minor assets",null,null,397,128,147,84,1393,0,0,-132,0,1261,0,1261,1472,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,W$335:W$4080))","v":0},0,1472,0,0,1472,0,1556,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AF$335:AF$4080))","v":0},0,1556,0,0,1556,0,1542.9558103414174,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AO$335:AO$4080))","v":0},0,1542.9558103414174,0,0,1542.9558103414174,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,191,415,415,439,0,0,0,0,439,0,439,465,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,W$335:W$4080))","v":0},0,465,0,0,465,0,491,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AF$335:AF$4080))","v":0},0,491,0,0,491,0,491.38997410071943,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AO$335:AO$4080))","v":0},0,491.38997410071943,0,0,491.38997410071943,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4080,$F84,I$330:I$4080)","v":1865},336,283,271,233,0,0,501,0,734,0,734,245,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,W$335:W$4080))","v":0},0,245,{"$f":"SUMIF($F$330:$F$4080,$F84,Z$330:Z$4080)","v":0},0,245,0,259,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AF$335:AF$4080))","v":0},0,259,{"$f":"SUMIF($F$330:$F$4080,$F84,AI$330:AI$4080)","v":0},0,259,0,260.34433040335091,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AO$335:AO$4080))","v":0},0,260.34433040335091,0,0,260.34433040335091,0]
[1,null,null,null,null,"Communication (G&S)",null,null,678,546,1399,1135,686,0,0,-52,0,634,0,634,727,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,W$335:W$4080))","v":0},0,727,0,0,727,0,784,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AF$335:AF$4080))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":784},0,0,784,0,792.64690420562295,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AO$335:AO$4080))","v":0},0,792.64690420562295,0,0,792.64690420562295,0]
[1,null,null,null,null,"Computer services",null,null,360,124,90,90,85,0,0,0,0,85,0,85,90,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,W$335:W$4080))","v":0},0,90,0,0,90,0,95,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AF$335:AF$4080))","v":0},0,95,0,0,95,0,95.313387398627583,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AO$335:AO$4080))","v":0},0,95.313387398627583,0,0,95.313387398627583,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,1799,2009,2337,2,2093,0,0,-1490,0,603,0,603,2217,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,W$335:W$4080))","v":0},0,2217,0,0,2217,0,2341,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AF$335:AF$4080))","v":0},0,2341,0,0,2341,0,2371.7908195988934,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AO$335:AO$4080))","v":0},0,2371.7908195988934,0,0,2371.7908195988934,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,90,12,10,10,289,0,0,1424,0,1713,0,1713,305,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,W$335:W$4080))","v":0},0,305,0,0,305,0,322,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AF$335:AF$4080))","v":0},0,322,0,0,322,0,322.53538782531751,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AO$335:AO$4080))","v":0},0,322.53538782531751,0,0,322.53538782531751,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,8,138,66,66,500,0,0,-139,0,361,0,361,528,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,W$335:W$4080))","v":0},0,528,0,0,528,0,558,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AF$335:AF$4080))","v":0},0,558,0,0,558,0,558.57685884691853,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AO$335:AO$4080))","v":0},0,558.57685884691853,0,0,558.57685884691853,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4080,$F94,I$330:I$4080)","v":0},0,2,0,4,0,0,0,0,4,0,4,4,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,W$335:W$4080))","v":0},0,4,{"$f":"SUMIF($F$330:$F$4080,$F94,Z$330:Z$4080)","v":0},0,4,0,4,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AF$335:AF$4080))","v":0},0,4,{"$f":"SUMIF($F$330:$F$4080,$F94,AI$330:AI$4080)","v":0},0,4,0,3.9862718272803717,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AO$335:AO$4080))","v":0},0,3.9862718272803717,{"$f":"SUMIF($F$330:$F$4080,$F94,AR$330:AR$4080)","v":0},0,3.9862718272803717,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,4149,6512,74,69,1198,0,0,-591,0,607,0,607,1266,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,W$335:W$4080))","v":0},0,1266,0,0,1266,0,1337,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AF$335:AF$4080))","v":0},0,1337,0,0,1337,0,1354.148687057668,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AO$335:AO$4080))","v":0},0,1354.148687057668,0,0,1354.148687057668,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4080,$F104,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F104,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AF$335:AF$4080))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4080,$F104,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,242,81,231,161,251,0,0,-9,0,242,0,242,264,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,W$335:W$4080))","v":0},0,264,0,0,264,0,280,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AF$335:AF$4080))","v":0},0,280,0,0,280,0,282.00339298261525,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AO$335:AO$4080))","v":0},0,282.00339298261525,0,0,282.00339298261525,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1636,1744,1082,1055,1173,0,0,-303,0,870,0,870,1229,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,W$335:W$4080))","v":0},0,1229,0,0,1229,0,1299,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AF$335:AF$4080))","v":0},0,1299,0,0,1299,0,1305.4153619838107,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AO$335:AO$4080))","v":0},0,1305.4153619838107,0,0,1305.4153619838107,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,24100,27049,6415,6395,8719,0,0,775,0,9494,0,9494,8944,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,W$335:W$4080))","v":0},0,8944,0,0,8944,0,9432,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AF$335:AF$4080))","v":0},0,9432,0,0,9432,0,9508.0189561351872,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AO$335:AO$4080))","v":0},0,9508.0189561351872,0,0,9508.0189561351872,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4080,$F114,I$330:I$4080)","v":610},313,774,783,932,0,0,106,0,1038,0,1038,987,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,W$335:W$4080))","v":0},0,987,{"$f":"SUMIF($F$330:$F$4080,$F114,Z$330:Z$4080)","v":0},0,987,0,1043,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AF$335:AF$4080))","v":0},0,1043,{"$f":"SUMIF($F$330:$F$4080,$F114,AI$330:AI$4080)","v":0},0,1043,0,1049.9909302905614,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AO$335:AO$4080))","v":0},0,1049.9909302905614,{"$f":"SUMIF($F$330:$F$4080,$F114,AR$330:AR$4080)","v":0},0,1049.9909302905614,0]
[1,null,null,null,null,"Operating payments",null,null,6265,4347,6317,6467,4284,0,0,384,0,4668,0,4668,4529,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,W$335:W$4080))","v":0},0,4529,0,0,4529,0,4781,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AF$335:AF$4080))","v":0},0,4781,0,0,4781,0,4790.187203471025,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AO$335:AO$4080))","v":0},0,4790.187203471025,0,0,4790.187203471025,0]
[1,null,null,null,null,"Venues and facilities",null,null,4597,147,1887,1876,428,0,0,-274,0,154,0,154,451,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,W$335:W$4080))","v":0},0,451,0,0,451,0,481,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AF$335:AF$4080))","v":0},0,481,0,0,481,0,487.01459908003454,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AO$335:AO$4080))","v":0},0,487.01459908003454,0,0,487.01459908003454,0]
[1,null,null,{"$f":"$G$8&F117","v":"Population and Social StatisticsInterest and rent on land"},null,"Interest and rent on land",null,null,0,28,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F117,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F117,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F117,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F117,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F117,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F117,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,28,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,212,1965,225,429,200,0,0,0,0,200,0,200,200,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,200,0,0,200,0,211,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,211,0,0,211,0,223,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,223,0,0,223,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Population and Social StatisticsProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F121,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F121,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F121,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F121,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F121,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F121,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4080,$F124,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Population and Social StatisticsDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F128,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F128,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F128,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F128,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F128,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F128,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Population and Social StatisticsHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F131,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F131,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F131,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F131,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F131,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F131,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Population and Social StatisticsForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F132,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F132,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F132,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F132,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F132,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F132,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"Population and Social StatisticsPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F133,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F133,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F133,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F133,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F133,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F133,AO$356:AO$4080))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4080,$F134,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AR$330:AR$4080)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,W$335:W$4080))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AF$335:AF$4080))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AO$335:AO$4080))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Population and Social StatisticsNon-profit institutions"},null,"Non-profit institutions",null,null,200,200,200,200,200,0,0,0,0,200,0,200,200,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F140,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F140,W$356:W$4080))","v":0},0,200,0,0,200,0,211,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F140,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F140,AF$356:AF$4080))","v":0},0,211,0,0,211,0,223,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F140,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F140,AO$356:AO$4080))","v":0},0,223,0,0,223,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Population and Social StatisticsHouseholds"},null,"Households",null,null,12,1764,25,229,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F141,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F141,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F141,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F141,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F141,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F141,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,12,1736,25,209,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,28,0,20,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4080,$F144,I$330:I$4080)","v":1172},1245,1611,1289,1802,0,0,0,0,1802,0,1802,1909,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,1909,{"$f":"SUMIF($F$330:$F$4080,$F144,Z$330:Z$4080)","v":0},0,1909,0,2015,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,2015,{"$f":"SUMIF($F$330:$F$4080,$F144,AI$330:AI$4080)","v":0},0,2015,0,1888.1279999999999,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,1888.1279999999999,0,0,1888.1279999999999,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Population and Social StatisticsBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F145,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F145,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F145,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F145,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F145,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F145,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Population and Social StatisticsMachinery and equipment"},null,"Machinery and equipment",null,null,1172,1181,1511,1179,1682,0,0,0,0,1682,0,1682,1782,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F148,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F148,W$356:W$4080))","v":0},0,1782,0,0,1782,0,1881,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F148,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F148,AF$356:AF$4080))","v":0},0,1881,0,0,1881,0,1769.856,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F148,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F148,AO$356:AO$4080))","v":0},0,1769.856,0,0,1769.856,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,1172,1181,1511,1179,1682,0,0,0,0,1682,0,1682,1782,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,W$335:W$4080))","v":0},0,1782,0,0,1782,0,1881,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AF$335:AF$4080))","v":0},0,1881,0,0,1881,0,1769.856,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AO$335:AO$4080))","v":0},0,1769.856,0,0,1769.856,0]
[0,null,null,{"$f":"$G$8&F151","v":"Population and Social StatisticsHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F151,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F151,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F151,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F151,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F151,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F151,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Population and Social StatisticsSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F152,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F152,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F152,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F152,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F152,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F152,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Population and Social StatisticsBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F153,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F153,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F153,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F153,AF$356:AF$4080))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F153,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F153,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Population and Social StatisticsLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F154,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F154,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F154,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F154,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F154,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F154,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,"Population and Social StatisticsSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,64,100,110,120,0,0,0,0,120,0,120,127,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F155,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F155,W$356:W$4080))","v":0},0,127,0,0,127,0,134,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F155,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F155,AF$356:AF$4080))","v":0},0,134,0,0,134,0,118.27200000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F155,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F155,AO$356:AO$4080))","v":0},0,118.27200000000001,0,0,118.27200000000001,0]
[1,null,null,"Population and Social StatisticsPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F156,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F156,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F156,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F156,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F156,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F156,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":154726},161188,129488,124381,128238,0,0,0,0,128238,0,128238,202269,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},202269,0,0,202269,0,141802,0,0,0,141802,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,141802,0,141854.08362152791,0,0,0,141854.08362152791,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,141854.08362152791,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,0,1,1,98,0,0,0,0,0,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Social benefits","Current","Health and Vital Statistics",0,"Other","Leave gratuities","Employee social benefits",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,11,1673,9,9,0,0,0,0,0,0,null,{"$f":"R186-S186","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Poverty and Inequality statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,3,"Employee social benefits",null,null,1,45,0,46,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Population Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,4,"South African Statistical Association",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Non-profit institutions","Current","Population Statistics",0,"Other","Contribution towards development in demography","Population Association of Southern Africa",""]
[1,null,null,null,5,"Population Association of Southern Africa",null,null,200,200,200,200,200,0,0,0,0,200,null,200,200,null,null,0,200,null,null,200,0,211,null,null,0,211,null,null,211,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":223},null,null,{"$f":"SUM(AN189:AO189)","v":0},223,null,null,223,{"$f":"AT189-AM189","v":0},null,"Non-profit institutions","Current","Demographic Analysis",0,"Other","Engagements on regional population issues","Population Association of Southern Africa",""]
[1,null,null,null,6,"Claims against the state",null,null,0,28,0,20,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD190+AG190","v":0},null,null,0,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Poverty and Inequality Statistics",0,"Other","Civil claims for possible compensation instituted against the department","Other transfers to households",""]
[1,null,null,null,7,"Communication",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Programme Management for Population and Social Statistics",0,"Other","Radio and television licences","Communication",""]
[1,null,null,null,8,"Claims against the state",null,null,0,2,0,4,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Social Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,9,"Employee social benefits",null,null,0,15,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Demographic Analysis",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,10,"Employee social benefits",null,null,0,0,15,52,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Labour Statistics",0,"Other","Leave gratuities","Employee social benefits",""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:BB270,\"<>0\")-COUNTBLANK(F270:BB270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,0,{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,0,{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":212},1965,225,429,200,0,0,0,0,200,0,200,200,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":200},0,0,200,0,211,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":211},0,0,211,0,223,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":223},0,0,223,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,"Social Statistics",null,"Damages and losses","Damages and losses",{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Population and Social Statistics"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Programme Management for Population and Social Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Ms Kefiloe Masiteng",null,null,"Post:","Deputy Director-General: Population and Social Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No quantifiable trends","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012003001"},null,null,1,"DDG: Population and Social Statistics",0,null,4031,4792,4414,3527,5521,0,0,0,0,{"$f":"SUM(M356:Q356)","v":5521},null,{"$f":"R356-S356","v":5521},5837,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":5837},null,null,{"$f":"U356+X356+Z356+AA356","v":5837},{"$f":"AB356-U356","v":0},6239,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":6239},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":6239},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":6240.367986557344},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":6240.367986557344},null,null,{"$f":"AM356+AP356+AR356+AS356","v":6240.367986557344},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,0,{"$f":"U357+X357","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":0},null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":4031},4792,4414,3527,5521,0,0,0,0,5521,0,5521,5837,0,0,0,5837,0,0,5837,0,6239,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":6239},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":6239},{"$f":"SUM(AL356:AL365)","v":0},{"$f":"SUM(AM356:AM365)","v":6240.367986557344},0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":6240.367986557344},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":6240.367986557344},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":3936},4647,4334,3522,5436,0,0,0,0,5436,0,5436,5747,0,0,0,{"$f":"U368+X368","v":5747},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":5747},0,6144,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":6144},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":6144},{"$f":"SUM(AL369,AL372,AL411)","v":0},{"$f":"SUM(AM369,AM372,AM411)","v":6145.327986557344},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":6145.327986557344},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":6145.327986557344},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":3172},3524,2577,2274,3566,0,0,0,0,3566,0,3566,3772,0,0,0,{"$f":"U369+X369","v":3772},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":3772},0,4059,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":4059},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":4059},{"$f":"SUM(AL370:AL371)","v":0},{"$f":"SUM(AM370:AM371)","v":4058.6719865573436},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":4058.6719865573436},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":4058.6719865573436},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012003001001"},null,null,null,"Salaries and wages",null,null,2878,3189,2263,2085,3110,0,0,0,0,{"$f":"SUM(M370:Q370)","v":3110},null,{"$f":"R370-S370","v":3110},3290,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":3290},null,null,{"$f":"U370+X370+Z370+AA370","v":3290},{"$f":"AB370-U370","v":0},3540,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":3540},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":3540},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":3539.713927670115},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":3539.713927670115},null,null,{"$f":"AM370+AP370+AR370+AS370","v":3539.713927670115},{"$f":"AT370-AM370","v":0}]
[1,"012003001001",null,null,null,"Social contributions",null,null,294,335,314,189,456,0,0,0,0,{"$f":"SUM(M371:Q371)","v":456},null,{"$f":"R371-S371","v":456},482,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":482},null,null,{"$f":"U371+X371+Z371+AA371","v":482},{"$f":"AB371-U371","v":0},519,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":519},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":519},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":518.95805888722873},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":518.95805888722873},null,null,{"$f":"AM371+AP371+AR371+AS371","v":518.95805888722873},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":764},1123,1757,1248,1870,0,0,0,0,1870,0,1870,1975,0,0,0,1975,{"$f":"SUM(Z373:Z410)","v":0},0,1975,0,2085,0,0,0,{"$f":"SUM(AH373:AH410)","v":2085},0,0,{"$f":"SUM(AK373:AK410)","v":2085},0,2086.6560000000004,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":2086.6560000000004},0,0,{"$f":"SUM(AT373:AT410)","v":2086.6560000000004},0]
[0,{"$f":"B372","v":"012003001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M373:Q373)","v":0},null,{"$f":"R373-S373","v":0},0,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":0},null,null,{"$f":"U373+X373+Z373+AA373","v":0},{"$f":"AB373-U373","v":0},0,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":0},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":0},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,"012003001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003001002",null,null,null,"Bursaries: Employees",null,null,0,191,415,415,439,0,0,0,0,439,null,439,465,null,null,0,465,null,null,465,0,491,null,null,0,491,null,null,491,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":491.38997410071943},null,null,0,491.38997410071943,null,null,491.38997410071943,0]
[1,"012003001002",null,null,null,"Catering: Departmental activities",null,null,5,0,60,60,11,0,0,0,0,11,null,11,11,null,null,0,11,null,null,11,0,12,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":12},null,null,12,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":12.009530935251799},null,null,0,12.009530935251799,null,null,12.009530935251799,0]
[1,"012003001002",null,null,null,"Communication (G&S)",null,null,40,20,49,49,51,0,0,4,0,55,null,55,54,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":54},null,null,54,0,57,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":57},null,null,57,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":57.045271942446035},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":57.045271942446035},null,null,57.045271942446035,0]
[0,"012003001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003001002",null,null,null,"Consultants: Business and advisory services",null,null,502,265,509,0,689,0,0,-88,0,601,null,601,729,null,null,0,729,null,null,729,0,769,null,null,0,769,null,null,769,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":769.61077410071937},null,null,0,769.61077410071937,null,null,769.61077410071937,0]
[0,"012003001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003001002",null,null,null,"Fleet services (including government motor transport)",null,null,23,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003001002",null,null,null,"Consumable supplies",null,null,10,0,9,9,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":8.0063539568345323},null,null,0,8.0063539568345323,null,null,8.0063539568345323,0]
[1,"012003001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,117,35,42,42,44,0,0,0,0,44,null,44,46,null,null,0,46,null,null,46,0,49,null,null,0,49,null,null,49,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":49.038917985611512},null,null,0,49.038917985611512,null,null,49.038917985611512,0]
[0,"012003001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003001002",null,null,null,"Travel and subsistence",null,null,65,134,99,99,93,0,0,84,0,177,null,177,95,null,null,0,95,null,null,95,0,100,null,null,0,100,null,null,100,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":100.07942446043165},null,null,0,100.07942446043165,null,null,100.07942446043165,0]
[1,"012003001002",null,null,null,"Training and development",null,null,0,303,474,474,501,0,0,0,0,501,null,501,531,null,null,0,531,null,null,531,0,561,null,null,0,561,null,null,561,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":561.44557122302149},null,null,0,561.44557122302149,null,null,561.44557122302149,0]
[1,"012003001002",null,null,null,"Operating payments",null,null,2,175,20,20,34,0,0,0,0,34,null,34,36,null,null,0,36,null,null,36,0,38,null,null,0,38,null,null,38,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":38.030181294964024},null,null,0,38.030181294964024,null,null,38.030181294964024,0]
[1,"012003001002",null,null,null,"Venues and facilities",null,null,0,0,80,80,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012003001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012003001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Programme Management for Population and Social Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":0},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":0},0,0,0,0,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":0},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":0},{"$f":"SUM(AN423:AN424)","v":0},0,0,0,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":0},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},1,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},{"$f":"SUM(J436:J437)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":95},144,80,5,85,0,0,0,0,85,{"$f":"SUM(S439,S442,S445:S449)","v":0},85,90,0,0,0,90,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},90,0,95,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":95},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":95},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},{"$f":"SUM(AM439,AM442,AM445:AM449)","v":95.04},0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":95.04},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":95.04},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},{"$f":"SUM(AM440:AM441)","v":0},0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001054"},{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":95},144,80,5,85,{"$f":"SUM(N443:N444)","v":0},0,0,0,{"$f":"SUM(M442:Q442)","v":85},{"$f":"SUM(S443:S444)","v":0},85,90,0,0,0,90,{"$f":"SUM(Z443:Z444)","v":0},0,90,0,95,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":95},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":95},{"$f":"SUM(AL443:AL444)","v":0},{"$f":"SUM(AM443:AM444)","v":95.04},0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":95.04},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":95.04},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001057"},{"$f":"C416","v":"Programme Management for Population and Social Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,95,144,80,5,85,0,0,0,0,85,null,85,90,null,null,0,90,null,null,90,0,95,null,null,0,95,null,null,95,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":95.04},null,null,0,95.04,null,null,95.04,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012003001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":4031},{"$f":"SUM(J368,J414,J438,J450)","v":4792},{"$f":"SUM(K368,K414,K438,K450)","v":4414},3527,5521,0,0,0,0,5521,0,5521,5837,0,0,0,5837,0,0,5837,0,6239,0,0,0,6239,0,0,6239,0,6240.367986557344,0,0,0,6240.367986557344,0,0,6240.367986557344,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":0},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},1,{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Population Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Dr C Khoza",null,null,"Post:","Executive Manager: Population Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of research and thematic reports on emerging issues from censuses and other household surveys","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,"Macroeconomic conditions support employment-creating growth",null,null,4,2,4,null,4,4.2320000000000002,0,4,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012003002"},null,null,1,"Census Input and Output (Core)",0,null,6060,7098,11856,11684,8266,0,0,0,0,{"$f":"SUM(M506:Q506)","v":8266},null,{"$f":"R506-S506","v":8266},8372,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":8372},null,null,{"$f":"U506+X506+Z506+AA506","v":8372},{"$f":"AB506-U506","v":0},8988,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":8988},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":8988},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":8990.7199738559575},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":8990.7199738559575},null,null,{"$f":"AM506+AP506+AR506+AS506","v":8990.7199738559575},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":1},null,null,null,2,"Census Input and Output (2011)",0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,0,{"$f":"U507+X507","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":0},null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD510+AG510","v":0},null,null,0,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":6060},7098,11856,11684,8266,0,0,0,0,8266,0,8266,8372,0,0,0,8372,0,0,8372,0,8988,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":8988},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":8988},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":8990.7199738559575},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":8990.7199738559575},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":8990.7199738559575},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":5924},6904,11698,11530,8099,0,0,0,0,8099,0,8099,8195,0,0,0,{"$f":"U518+X518","v":8195},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":8195},{"$f":"SUM(AC519,AC522,AC561)","v":0},8801,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":8801},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":8801},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":8803.8079738559572},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":8803.8079738559572},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":8803.8079738559572},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":5598},5852,10970,10893,7269,0,0,0,0,7269,0,7269,7336,0,0,0,{"$f":"U519+X519","v":7336},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":7336},{"$f":"SUM(AC520:AC521)","v":0},7893,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":7893},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":7893},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":7893.5359738559573},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":7893.5359738559573},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":7893.5359738559573},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012003002001"},null,null,null,"Salaries and wages",null,null,5004,5229,9633,9738,6152,0,0,0,0,{"$f":"SUM(M520:Q520)","v":6152},null,{"$f":"R520-S520","v":6152},6154,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":6154},null,null,{"$f":"U520+X520+Z520+AA520","v":6154},{"$f":"AB520-U520","v":0},6621,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":6621},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":6621},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":6621.4495987457613},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":6621.4495987457613},null,null,{"$f":"AM520+AP520+AR520+AS520","v":6621.4495987457613},{"$f":"AT520-AM520","v":0}]
[1,"012003002001",null,null,null,"Social contributions",null,null,594,623,1337,1155,1117,0,0,0,0,{"$f":"SUM(M521:Q521)","v":1117},null,{"$f":"R521-S521","v":1117},1182,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":1182},null,null,{"$f":"U521+X521+Z521+AA521","v":1182},{"$f":"AB521-U521","v":0},1272,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":1272},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":1272},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":1272.0863751101961},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":1272.0863751101961},null,null,{"$f":"AM521+AP521+AR521+AS521","v":1272.0863751101961},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":326},1052,728,637,830,0,0,0,0,830,0,830,859,0,0,0,859,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},859,0,908,0,0,0,{"$f":"SUM(AH523:AH560)","v":908},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":908},{"$f":"SUM(AL523:AL560)","v":0},910.27200000000005,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":910.27200000000005},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":910.27200000000005},{"$f":"SUM(AU523:AU560)","v":0}]
[0,{"$f":"B522","v":"012003002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M523:Q523)","v":0},null,{"$f":"R523-S523","v":0},0,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":0},null,null,{"$f":"U523+X523+Z523+AA523","v":0},{"$f":"AB523-U523","v":0},0,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":0},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":0},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":0},null,null,{"$f":"AM523+AP523+AR523+AS523","v":0},{"$f":"AT523-AM523","v":0}]
[1,"012003002002",null,null,null,"Advertising",null,null,0,0,7,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Minor assets",null,null,96,0,107,47,114,0,0,-114,0,0,null,0,120,null,null,0,120,null,null,120,0,127,null,null,0,127,null,null,127,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":127.31777973568283},null,null,0,127.31777973568283,null,null,127.31777973568283,0]
[0,"012003002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Catering: Departmental activities",null,null,0,2,8,8,0,0,0,70,0,70,null,70,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":0},null,null,0,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Communication (G&S)",null,null,93,9,77,53,82,0,0,-67,0,15,null,15,87,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":87},null,null,87,0,92,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":92},null,null,92,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":92.230202643171808},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":92.230202643171808},null,null,92.230202643171808,0]
[0,"012003002002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":0},null,null,0,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":0},null,null,0,0]
[1,"012003002002",null,null,null,"Consultants: Business and advisory services",null,null,1,0,2,2,2,0,0,-2,0,0,null,0,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":2.005004405286344},null,null,0,2.005004405286344,null,null,2.005004405286344,0]
[0,"012003002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M534:Q534)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Contractors",null,null,0,9,0,0,0,0,0,1,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Agency and support/outsourced services",null,null,0,0,42,42,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Consumable supplies",null,null,10,27,11,11,13,0,0,-8,0,5,null,5,14,null,null,0,14,null,null,14,0,15,null,null,0,15,null,null,15,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":15.037533039647577},null,null,0,15.037533039647577,null,null,15.037533039647577,0]
[1,"012003002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,112,759,85,85,94,0,0,-79,0,15,null,15,99,null,null,0,99,null,null,99,0,105,null,null,0,105,null,null,105,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":105.26273127753304},null,null,0,105.26273127753304,null,null,105.26273127753304,0]
[0,"012003002002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Travel and subsistence",null,null,5,246,355,355,505,0,0,130,0,635,null,635,516,null,null,0,516,null,null,516,0,545,null,null,0,545,null,null,545,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":546.36370044052865},null,null,0,546.36370044052865,null,null,546.36370044052865,0]
[0,"012003002002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003002002",null,null,null,"Operating payments",null,null,9,0,19,19,20,0,0,69,0,89,null,89,21,null,null,0,21,null,null,21,0,22,null,null,0,22,null,null,22,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":22.055048458149781},null,null,0,22.055048458149781,null,null,22.055048458149781,0]
[1,"012003002002",null,null,null,"Venues and facilities",null,null,0,0,15,15,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"012003002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012003002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":1},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":45},0,46,0,0,0,0,0,0,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Population Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Population Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Population Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Population Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},{"$f":"SUM(J573:J574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":0},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":0},0,0,0,0,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":0},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":0},{"$f":"SUM(AN573:AN574)","v":0},0,0,0,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":0},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Population Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Population Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Population Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Population Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Population Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Population Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":1},{"$f":"SUM(J586:J587)","v":45},0,46,0,0,0,0,0,0,{"$f":"SUM(S586:S587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C566","v":"Population Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":1},45,0,46,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":0},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":0},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":0},{"$f":"AT586-AM586","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Population Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":135},149,158,108,167,0,0,0,0,167,{"$f":"SUM(S589,S592,S595:S599)","v":0},167,177,0,0,0,177,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":177},0,187,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":187},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":187},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":186.91200000000001},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":186.91200000000001},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":186.91200000000001},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B589","v":"012003002000"},{"$f":"C566","v":"Population Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,"012003002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002000"},{"$f":"C566","v":"Population Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":135},149,158,108,167,{"$f":"SUM(N593:N594)","v":0},0,0,0,{"$f":"SUM(M592:Q592)","v":167},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":167},177,0,0,0,177,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},177,0,187,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":187},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":187},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":186.91200000000001},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":186.91200000000001},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":186.91200000000001},{"$f":"SUM(AU593:AU594)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},null,null,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},null,null,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002057"},{"$f":"C566","v":"Population Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,135,149,158,108,167,0,0,0,0,167,null,167,177,null,null,0,177,null,null,177,0,187,null,null,0,187,null,null,187,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":186.91200000000001},null,null,0,186.91200000000001,null,null,186.91200000000001,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012003002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":6060},{"$f":"SUM(J518,J564,J588,J600)","v":7098},{"$f":"SUM(K518,K564,K588,K600)","v":11856},11684,8266,0,0,0,0,8266,0,8266,8372,0,0,0,8372,0,0,8372,0,8988,0,0,0,8988,0,0,8988,0,8990.7199738559575,0,0,0,8990.7199738559575,0,0,8990.7199738559575,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":0},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Health and Vital Statistics"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Executive Manager: Health and Vital Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of releases on births,deaths, marriage and divorces, and tourism and migration","OUTCOME 2: A LONG AND HEALTHY LIFE FOR ALL SOUTH AFRICANS",null,"Maternal, Infant and Child Mortality reduced",null,null,11,1,1,null,1,11,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012003003"},null,null,1,"Health and Vital Statistics",0,null,10804,10765,12115,11444,13042,0,0,0,0,{"$f":"SUM(M656:Q656)","v":13042},null,{"$f":"R656-S656","v":13042},13556,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":13556},null,null,{"$f":"U656+X656+Z656+AA656","v":13556},{"$f":"AB656-U656","v":0},14552,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":14552},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":14552},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":14557.415957768962},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":14557.415957768962},null,null,{"$f":"AM656+AP656+AR656+AS656","v":14557.415957768962},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,0,{"$f":"U657+X657","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":0},null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD661+AG661","v":0},null,null,0,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":10804},10765,12115,11444,13042,0,0,0,0,13042,0,13042,13556,0,0,0,13556,0,0,13556,0,14552,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":14552},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":14552},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":14557.415957768962},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":14557.415957768962},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":14557.415957768962},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":10629},10625,11946,11228,12865,0,0,0,0,12865,0,12865,13368,0,0,0,{"$f":"U668+X668","v":13368},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":13368},{"$f":"SUM(AC669,AC672,AC711)","v":0},14353,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":14353},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":14353},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":14358.887957768962},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":14358.887957768962},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":14358.887957768962},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":9414},9763,10666,10070,11397,0,0,0,0,11397,0,11397,11850,0,0,0,{"$f":"U669+X669","v":11850},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":11850},{"$f":"SUM(AC670:AC671)","v":0},12750,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":12750},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":12750},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":12750.599957768962},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":12750.599957768962},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":12750.599957768962},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012003003001"},null,null,null,"Salaries and wages",null,null,8390,8670,9471,9026,10010,0,0,0,0,{"$f":"SUM(M670:Q670)","v":10010},null,{"$f":"R670-S670","v":10010},10383,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":10383},null,null,{"$f":"U670+X670+Z670+AA670","v":10383},{"$f":"AB670-U670","v":0},11172,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":11172},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":11172},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":11172.525704172145},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":11172.525704172145},null,null,{"$f":"AM670+AP670+AR670+AS670","v":11172.525704172145},{"$f":"AT670-AM670","v":0}]
[1,"012003003001",null,null,null,"Social contributions",null,null,1024,1093,1195,1044,1387,0,0,0,0,{"$f":"SUM(M671:Q671)","v":1387},null,{"$f":"R671-S671","v":1387},1467,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":1467},null,null,{"$f":"U671+X671+Z671+AA671","v":1467},{"$f":"AB671-U671","v":0},1578,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":1578},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":1578},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":1578.0742535968175},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":1578.0742535968175},null,null,{"$f":"AM671+AP671+AR671+AS671","v":1578.0742535968175},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":1215},862,1280,1158,1468,0,0,0,0,1468,0,1468,1518,0,0,0,1518,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},1518,0,1603,0,0,0,{"$f":"SUM(AH673:AH710)","v":1603},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":1603},{"$f":"SUM(AL673:AL710)","v":0},1608.288,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":1608.288},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":1608.288},{"$f":"SUM(AU673:AU710)","v":0}]
[0,{"$f":"B672","v":"012003003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M673:Q673)","v":0},null,{"$f":"R673-S673","v":0},0,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":0},null,null,{"$f":"U673+X673+Z673+AA673","v":0},{"$f":"AB673-U673","v":0},0,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":0},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":0},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":0},null,null,{"$f":"AM673+AP673+AR673+AS673","v":0},{"$f":"AT673-AM673","v":0}]
[0,"012003003002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003003002",null,null,null,"Minor assets",null,null,2,0,2,2,2,0,0,0,0,2,null,2,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":3.0098964441671865},null,null,0,3.0098964441671865,null,null,3.0098964441671865,0]
[0,"012003003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003003002",null,null,null,"Catering: Departmental activities",null,null,45,2,34,22,36,0,0,-6,0,30,null,30,38,null,null,0,38,null,null,38,0,40,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":40},null,null,40,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":40.131952588895821},null,null,0,40.131952588895821,null,null,40.131952588895821,0]
[1,"012003003002",null,null,null,"Communication (G&S)",null,null,116,85,201,161,102,0,0,40,0,142,null,142,108,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":108},null,null,108,0,124,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":124},null,null,124,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":124.40905302557705},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":124.40905302557705},null,null,124.40905302557705,0]
[1,"012003003002",null,null,null,"Computer services",null,null,0,65,90,90,85,0,0,0,0,85,null,85,90,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":90},null,null,90,0,95,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":95},null,null,95,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":95.313387398627583},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":95.313387398627583},null,null,95.313387398627583,0]
[1,"012003003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,177,0,0,-175,0,2,null,2,187,null,null,0,187,null,null,187,0,197,null,null,0,197,null,null,197,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":197.6498665003119},null,null,0,197.6498665003119,null,null,197.6498665003119,0]
[0,"012003003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003003002",null,null,null,"Entertainment",null,null,0,0,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":2.0065976294447911},null,null,0,2.0065976294447911,null,null,2.0065976294447911,0]
[1,"012003003002",null,null,null,"Fleet services (including government motor transport)",null,null,3,11,4,4,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":2.0065976294447911},null,null,0,2.0065976294447911,null,null,2.0065976294447911,0]
[0,"012003003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003003002",null,null,null,"Consumable supplies",null,null,114,16,90,40,105,0,0,-47,0,58,null,58,110,null,null,0,110,null,null,110,0,117,null,null,0,117,null,null,117,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":117.38596132252027},null,null,0,117.38596132252027,null,null,117.38596132252027,0]
[1,"012003003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,112,83,258,258,131,0,0,-13,0,118,null,118,138,null,null,0,138,null,null,138,0,146,null,null,0,146,null,null,146,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":146.48162694946976},null,null,0,146.48162694946976,null,null,146.48162694946976,0]
[0,"012003003002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003003002",null,null,null,"Travel and subsistence",null,null,793,549,528,508,742,0,0,24,0,766,null,766,753,null,null,0,753,null,null,753,0,785,null,null,0,785,null,null,785,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":787.58956955708049},null,null,0,787.58956955708049,null,null,787.58956955708049,0]
[1,"012003003002",null,null,null,"Training and development",null,null,2,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003003002",null,null,null,"Operating payments",null,null,25,51,53,53,84,0,0,42,0,126,null,126,87,null,null,0,87,null,null,87,0,92,null,null,0,92,null,null,92,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":92.303490954460386},null,null,0,92.303490954460386,null,null,92.303490954460386,0]
[1,"012003003002",null,null,null,"Venues and facilities",null,null,3,0,20,20,0,0,0,135,0,135,null,135,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012003003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012003003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":0},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":1},1,98,0,0,0,0,0,0,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Health and Vital Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Health and Vital Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":0},{"$f":"SUM(J736:J737)","v":1},1,98,0,0,0,0,0,0,{"$f":"SUM(S736:S737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Health and Vital Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":0},1,1,98,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":0},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":0},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":0},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Health and Vital Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":175},139,168,118,177,0,0,0,0,177,{"$f":"SUM(S739,S742,S745:S749)","v":0},177,188,0,0,0,188,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":188},0,199,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":199},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":199},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":198.52800000000002},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":198.52800000000002},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":198.52800000000002},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[0,{"$f":"B739","v":"012003003000"},{"$f":"C716","v":"Health and Vital Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,"012003003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003000"},{"$f":"C716","v":"Health and Vital Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":175},139,168,118,177,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":177},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":177},188,0,0,0,188,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},188,0,199,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":199},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":199},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":198.52800000000002},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":198.52800000000002},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":198.52800000000002},{"$f":"SUM(AU743:AU744)","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},null,null,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},null,null,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003057"},{"$f":"C716","v":"Health and Vital Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,175,139,168,118,177,0,0,0,0,177,null,177,188,null,null,0,188,null,null,188,0,199,null,null,0,199,null,null,199,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":198.52800000000002},null,null,0,198.52800000000002,null,null,198.52800000000002,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012003003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":10804},{"$f":"SUM(J668,J714,J738,J750)","v":10765},{"$f":"SUM(K668,K714,K738,K750)","v":12115},11444,13042,0,0,0,0,13042,0,13042,13556,0,0,0,13556,0,0,13556,0,14552,0,0,0,14552,0,0,14552,0,14557.415957768962,0,0,0,14557.415957768962,0,0,14557.415957768962,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":0},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Social Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Dr I Schimdt",null,null,"Post:","Executive Manager: Social Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of releases on social statistics","OUTCOME 2: A LONG AND HEALTHY LIFE FOR ALL SOUTH AFRICANS",null,"A Peaceful, secure and stable Africa",null,null,2,1,1,null,1,3.1740000000000004,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012003004"},null,null,1,"Social Statistics",0,null,10510,15788,14954,18361,15882,0,0,0,0,{"$f":"SUM(M806:Q806)","v":15882},null,{"$f":"R806-S806","v":15882},16319,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":16319},null,null,{"$f":"U806+X806+Z806+AA806","v":16319},{"$f":"AB806-U806","v":0},17454,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":17454},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":17454},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":17465.34396045607},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":17465.34396045607},null,null,{"$f":"AM806+AP806+AR806+AS806","v":17465.34396045607},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":10510},15788,14954,18361,15882,0,0,0,0,15882,0,15882,16319,0,0,0,16319,0,0,16319,0,17454,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":17454},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":17454},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":17465.34396045607},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":17465.34396045607},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":17465.34396045607},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":10307},15605,14690,18230,15660,0,0,0,0,15660,0,15660,16084,0,0,0,{"$f":"U818+X818","v":16084},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":16084},{"$f":"SUM(AC819,AC822,AC861)","v":0},17206,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":17206},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":17206},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":17152.767960456069},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":17152.767960456069},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":17152.767960456069},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":8787},12613,10487,14039,10862,0,0,0,0,10862,0,10862,11096,0,0,0,{"$f":"U819+X819","v":11096},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":11096},{"$f":"SUM(AC820:AC821)","v":0},11939,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":11939},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":11939},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":11939.295960456067},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":11939.295960456067},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":11939.295960456067},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012003004001"},null,null,null,"Salaries and wages",null,null,7789,11266,9348,12600,9222,0,0,0,0,{"$f":"SUM(M820:Q820)","v":9222},null,{"$f":"R820-S820","v":9222},9361,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":9361},null,null,{"$f":"U820+X820+Z820+AA820","v":9361},{"$f":"AB820-U820","v":0},10072,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":10072},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":10072},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":10072.249678676062},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":10072.249678676062},null,null,{"$f":"AM820+AP820+AR820+AS820","v":10072.249678676062},{"$f":"AT820-AM820","v":0}]
[1,"012003004001",null,null,null,"Social contributions",null,null,998,1347,1139,1439,1640,0,0,0,0,{"$f":"SUM(M821:Q821)","v":1640},null,{"$f":"R821-S821","v":1640},1735,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":1735},null,null,{"$f":"U821+X821+Z821+AA821","v":1735},{"$f":"AB821-U821","v":0},1867,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":1867},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":1867},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":1867.0462817800048},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":1867.0462817800048},null,null,{"$f":"AM821+AP821+AR821+AS821","v":1867.0462817800048},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":1520},2992,4203,4191,4798,0,0,0,0,4798,0,4798,4988,0,0,0,4988,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},4988,0,5267,0,0,0,{"$f":"SUM(AH823:AH860)","v":5267},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":5267},{"$f":"SUM(AL823:AL860)","v":0},5213.4720000000007,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":5213.4720000000007},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":5213.4720000000007},{"$f":"SUM(AU823:AU860)","v":0}]
[0,{"$f":"B822","v":"012003004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M823:Q823)","v":0},null,{"$f":"R823-S823","v":0},0,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":0},null,null,{"$f":"U823+X823+Z823+AA823","v":0},{"$f":"AB823-U823","v":0},0,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":0},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":0},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":0},null,null,{"$f":"AM823+AP823+AR823+AS823","v":0},{"$f":"AT823-AM823","v":0}]
[0,"012003004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Minor assets",null,null,19,61,14,11,1238,0,0,0,0,1238,null,1238,1309,null,null,0,1309,null,null,1309,0,1383,null,null,0,1383,null,null,1383,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":1368.9447078033038},null,null,0,1368.9447078033038,null,null,1368.9447078033038,0]
[0,"012003004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Catering: Departmental activities",null,null,3,5,85,85,60,0,0,27,0,87,null,87,64,null,null,0,64,null,null,64,0,68,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":68},null,null,68,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":67.308922726409733},null,null,0,67.308922726409733,null,null,67.308922726409733,0]
[1,"012003004002",null,null,null,"Communication (G&S)",null,null,37,15,39,39,55,0,0,1,0,56,null,56,58,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":58},null,null,58,0,61,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":61},null,null,61,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":60.380063033985195},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":60.380063033985195},null,null,60.380063033985195,0]
[0,"012003004002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":0},null,null,0,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":0},null,null,0,0]
[1,"012003004002",null,null,null,"Consultants: Business and advisory services",null,null,187,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Contractors",null,null,5,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,2,0,2,null,2,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Entertainment",null,null,0,0,2,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":1.9796741978355803},null,null,0,1.9796741978355803,null,null,1.9796741978355803,0]
[1,"012003004002",null,null,null,"Fleet services (including government motor transport)",null,null,47,0,5,0,5,0,0,0,0,5,null,5,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":5.9390225935067402},null,null,0,5.9390225935067402,null,null,5.9390225935067402,0]
[0,"012003004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Consumable supplies",null,null,5,3,29,29,9,0,0,43,0,52,null,52,9,null,null,0,9,null,null,9,0,9,null,null,0,9,null,null,9,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":8.9085338902601112},null,null,0,8.9085338902601112,null,null,8.9085338902601112,0]
[1,"012003004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,229,269,94,94,147,0,0,-23,0,124,null,124,155,null,null,0,155,null,null,155,0,163,null,null,0,163,null,null,163,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":161.34344712359979},null,null,0,161.34344712359979,null,null,161.34344712359979,0]
[0,"012003004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Travel and subsistence",null,null,341,902,1602,1602,2121,0,0,86,0,2207,null,2207,2158,null,null,0,2158,null,null,2158,0,2279,null,null,0,2279,null,null,2279,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":2255.8387484336436},null,null,0,2255.8387484336436,null,null,2255.8387484336436,0]
[1,"012003004002",null,null,null,"Training and development",null,null,0,10,0,9,0,0,0,35,0,35,null,35,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003004002",null,null,null,"Operating payments",null,null,647,1727,2256,2256,1132,0,0,-161,0,971,null,971,1197,null,null,0,1197,null,null,1197,0,1264,null,null,0,1264,null,null,1264,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":1251.1540930320868},null,null,0,1251.1540930320868,null,null,1251.1540930320868,0]
[1,"012003004002",null,null,null,"Venues and facilities",null,null,0,0,77,66,29,0,0,-10,0,19,null,19,30,null,null,0,30,null,null,30,0,32,null,null,0,32,null,null,32,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":31.674787165369285},null,null,0,31.674787165369285,null,null,31.674787165369285,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012003004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012003004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":0},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":2},0,4,0,0,0,0,0,0,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Social Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Social Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Social Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Social Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Social Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Social Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Social Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Social Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Social Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Social Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":2},0,4,0,0,0,0,0,0,{"$f":"SUM(S886:S887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Social Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":0},2,0,4,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Social Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":203},181,264,127,222,0,0,0,0,222,{"$f":"SUM(S889,S892,S895:S899)","v":0},222,235,0,0,0,235,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":235},0,248,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":248},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":248},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":312.57600000000002},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":312.57600000000002},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":312.57600000000002},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B889","v":"012003004000"},{"$f":"C866","v":"Social Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,"012003004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004000"},{"$f":"C866","v":"Social Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":203},181,264,127,222,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":222},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":222},235,0,0,0,235,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},235,0,248,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":248},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":248},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":312.57600000000002},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":312.57600000000002},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":312.57600000000002},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004057"},{"$f":"C866","v":"Social Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,203,181,264,127,222,0,0,0,0,222,null,222,235,null,null,0,235,null,null,235,0,248,null,null,0,248,null,null,248,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":312.57600000000002},null,null,0,312.57600000000002,null,null,312.57600000000002,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012003004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":10510},{"$f":"SUM(J818,J864,J888,J900)","v":15788},{"$f":"SUM(K818,K864,K888,K900)","v":14954},18361,15882,0,0,0,0,15882,0,15882,16319,0,0,0,16319,0,0,16319,0,17454,0,0,0,17454,0,0,17454,0,17465.34396045607,0,0,0,17465.34396045607,0,0,17465.34396045607,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":0},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Demographic Analysis"}]
[1,null,null,null,null,"Subprogramme manager","Dr Diego Itturalde",null,null,"Post:","Executive Manager: Demographic Analysis"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of reports estimating the populat (national, provincial and sub-provincial level)","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012003005"},null,null,1,"Demographic Analysis",0,null,11592,13664,15975,12586,16524,0,0,0,0,{"$f":"SUM(M956:Q956)","v":16524},null,{"$f":"R956-S956","v":16524},17323,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":17323},null,null,{"$f":"U956+X956+Z956+AA956","v":17323},{"$f":"AB956-U956","v":0},18581,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":18581},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":18581},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":18594.779948720472},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":18594.779948720472},null,null,{"$f":"AM956+AP956+AR956+AS956","v":18594.779948720472},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":11592},13664,15975,12586,16524,0,0,0,0,16524,0,16524,17323,0,0,0,17323,0,0,17323,0,18581,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":18581},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":18581},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":18594.779948720472},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":18594.779948720472},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":18594.779948720472},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":11249},13165,15420,12021,15894,0,0,0,0,15894,0,15894,16667,0,0,0,{"$f":"U968+X968","v":16667},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":16667},{"$f":"SUM(AC969,AC972,AC1011)","v":0},17889,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":17889},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":17889},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":17950.435948720471},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":17950.435948720471},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":17950.435948720471},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":9726},11789,13378,11505,13738,0,0,0,0,13738,0,13738,14389,0,0,0,{"$f":"U969+X969","v":14389},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":14389},{"$f":"SUM(AC970:AC971)","v":0},15483,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":15483},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":15483},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":15482.563948720472},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":15482.563948720472},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":15482.563948720472},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012003005001"},null,null,null,"Salaries and wages",null,null,8522,10356,11997,10174,12881,0,0,0,0,{"$f":"SUM(M970:Q970)","v":12881},null,{"$f":"R970-S970","v":12881},13482,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":13482},null,null,{"$f":"U970+X970+Z970+AA970","v":13482},{"$f":"AB970-U970","v":0},14507,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":14507},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":14507},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":14506.591436032286},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":14506.591436032286},null,null,{"$f":"AM970+AP970+AR970+AS970","v":14506.591436032286},{"$f":"AT970-AM970","v":0}]
[1,"012003005001",null,null,null,"Social contributions",null,null,1204,1433,1381,1331,857,0,0,0,0,{"$f":"SUM(M971:Q971)","v":857},null,{"$f":"R971-S971","v":857},907,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":907},null,null,{"$f":"U971+X971+Z971+AA971","v":907},{"$f":"AB971-U971","v":0},976,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":976},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":976},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":975.9725126881857},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":975.9725126881857},null,null,{"$f":"AM971+AP971+AR971+AS971","v":975.9725126881857},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":1523},1376,2042,516,2156,0,0,0,0,2156,0,2156,2278,0,0,0,2278,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},2278,0,2406,0,0,0,{"$f":"SUM(AH973:AH1010)","v":2406},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":2406},{"$f":"SUM(AL973:AL1010)","v":0},2467.8720000000008,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":2467.8720000000008},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":2467.8720000000008},{"$f":"SUM(AU973:AU1010)","v":0}]
[0,{"$f":"B972","v":"012003005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"012003005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003005002",null,null,null,"Minor assets",null,null,204,3,10,10,16,0,0,-9,0,7,null,7,16,null,null,0,16,null,null,16,0,17,null,null,0,17,null,null,17,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":17.437167082294266},null,null,0,17.437167082294266,null,null,17.437167082294266,0]
[0,"012003005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003005002",null,null,null,"Catering: Departmental activities",null,null,1,3,14,14,19,0,0,-5,0,14,null,14,20,null,null,0,20,null,null,20,0,21,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":21},null,null,21,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":21.540029925187035},null,null,0,21.540029925187035,null,null,21.540029925187035,0]
[1,"012003005002",null,null,null,"Communication (G&S)",null,null,203,133,102,102,132,0,0,-47,0,85,null,85,139,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":139},null,null,139,0,147,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":147},null,null,147,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":150.78020947630924},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":150.78020947630924},null,null,150.78020947630924,0]
[1,"012003005002",null,null,null,"Computer services",null,null,0,59,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":0},null,null,0,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":0},null,null,0,0]
[1,"012003005002",null,null,null,"Consultants: Business and advisory services",null,null,966,930,1526,0,800,0,0,-800,0,0,null,0,848,null,null,0,848,null,null,848,0,896,null,null,0,896,null,null,896,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":919.04127680798024},null,null,0,919.04127680798024,null,null,919.04127680798024,0]
[0,"012003005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003005002",null,null,null,"Consumable supplies",null,null,7,8,10,10,19,0,0,-2,0,17,null,17,21,null,null,0,21,null,null,21,0,23,null,null,0,23,null,null,23,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":23.59146134663342},null,null,0,23.59146134663342,null,null,23.59146134663342,0]
[1,"012003005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,60,63,35,35,68,0,0,7,0,75,null,75,71,null,null,0,71,null,null,71,0,75,null,null,0,75,null,null,75,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":76.928678304239412},null,null,0,76.928678304239412,null,null,76.928678304239412,0]
[0,"012003005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003005002",null,null,null,"Travel and subsistence",null,null,80,146,258,258,800,0,0,666,0,1466,null,1466,845,null,null,0,845,null,null,845,0,892,null,null,0,892,null,null,892,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":914.93841396508731},null,null,0,914.93841396508731,null,null,914.93841396508731,0]
[1,"012003005002",null,null,null,"Training and development",null,null,0,0,40,40,220,0,0,162,0,382,null,382,232,null,null,0,232,null,null,232,0,245,null,null,0,245,null,null,245,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":251.30034912718207},null,null,0,251.30034912718207,null,null,251.30034912718207,0]
[1,"012003005002",null,null,null,"Operating payments",null,null,2,20,47,47,62,0,0,48,0,110,null,110,65,null,null,0,65,null,null,65,0,68,null,null,0,68,null,null,68,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":69.748668329177065},null,null,0,69.748668329177065,null,null,69.748668329177065,0]
[1,"012003005002",null,null,null,"Venues and facilities",null,null,0,11,0,0,20,0,0,-20,0,0,null,0,21,null,null,0,21,null,null,21,0,22,null,null,0,22,null,null,22,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":22.565745635910229},null,null,0,22.565745635910229,null,null,22.565745635910229,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"012003005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012003005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":200},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":215},200,200,200,0,0,0,0,200,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},200,200,0,0,0,200,0,0,200,0,211,0,0,0,211,0,0,211,0,223,0,0,0,223,0,0,223,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Demographic Analysis"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Demographic Analysis"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[1,null,{"$f":"C1016","v":"Demographic Analysis"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":200},200,200,200,200,0,0,0,0,200,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":200},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":200},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":200},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":200},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":211},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":211},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":211},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":223},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":223},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":223},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":0},{"$f":"SUM(J1036:J1037)","v":15},0,0,0,0,0,0,0,0,{"$f":"SUM(S1036:S1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Demographic Analysis"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":0},15,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Demographic Analysis"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":143},284,355,365,430,0,0,0,0,430,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},430,456,0,0,0,456,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":456},0,481,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":481},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":481},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":421.34399999999999},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":421.34399999999999},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":421.34399999999999},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B1039","v":"012003005000"},{"$f":"C1016","v":"Demographic Analysis"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,"012003005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005000"},{"$f":"C1016","v":"Demographic Analysis"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":143},220,255,255,310,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":310},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":310},329,0,0,0,329,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},329,0,347,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":347},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":347},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":303.072},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":303.072},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":303.072},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005057"},{"$f":"C1016","v":"Demographic Analysis"},"Other transfers to households",null,"Other machinery and equipment",null,null,143,220,255,255,310,0,0,0,0,310,null,310,329,null,null,0,329,null,null,329,0,347,null,null,0,347,null,null,347,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":303.072},null,null,0,303.072,null,null,303.072,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012003005062"},null,null,null,"Software and other intangible assets",null,null,0,64,100,110,120,0,0,0,0,120,null,120,127,null,null,0,127,null,null,127,0,134,null,null,0,134,null,null,134,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":118.27200000000001},null,null,0,118.27200000000001,null,null,118.27200000000001,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":11592},{"$f":"SUM(J968,J1014,J1038,J1050)","v":13664},{"$f":"SUM(K968,K1014,K1038,K1050)","v":15975},12586,16524,0,0,0,0,16524,0,16524,17323,0,0,0,17323,0,0,17323,0,18581,0,0,0,18581,0,0,18581,0,18594.779948720472,0,0,0,18594.779948720472,0,0,18594.779948720472,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Labour Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Mr P Buwendo",null,null,"Post:","Executive Manager: Labour Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of releases on labour market dynamics per year","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,8,8,8,null,1,0,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1091:AF1091,\"<>0\")-COUNTBLANK(F1091:AF1091))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"012003006"},null,null,1,"Labour Statistics",0,null,35910,36602,42071,40512,42466,0,0,0,0,{"$f":"SUM(M1106:Q1106)","v":42466},null,{"$f":"R1106-S1106","v":42466},44045,null,null,{"$f":"SUM(V1106:W1106)","v":0},{"$f":"U1106+X1106","v":44045},null,null,{"$f":"U1106+X1106+Z1106+AA1106","v":44045},{"$f":"AB1106-U1106","v":0},47279,null,null,{"$f":"SUM(AE1106:AF1106)","v":0},{"$f":"AD1106+AG1106","v":47279},null,null,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":47279},{"$f":"AK1106-AD1106","v":0},{"$f":"IFERROR(AD1106/AD1116*AM1202,0)","v":47284.935863313985},null,null,{"$f":"SUM(AN1106:AO1106)","v":0},{"$f":"AM1106+AP1106","v":47284.935863313985},null,null,{"$f":"AM1106+AP1106+AR1106+AS1106","v":47284.935863313985},{"$f":"AT1106-AM1106","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1107:Q1107)","v":0},null,{"$f":"R1107-S1107","v":0},0,null,null,0,{"$f":"U1107+X1107","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1107/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1108/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1109/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1110+AG1110","v":0},null,null,0,0,{"$f":"IFERROR(AD1110/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1111+AG1111","v":0},null,null,0,0,{"$f":"IFERROR(AD1111/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1112/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1113/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1114/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1115/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":35910},36602,42071,40512,42466,0,0,0,0,42466,0,42466,44045,0,0,0,44045,0,0,44045,0,47279,0,0,{"$f":"SUM(AG1106:AG1115)","v":0},{"$f":"SUM(AH1106:AH1115)","v":47279},0,{"$f":"SUM(AJ1106:AJ1115)","v":0},{"$f":"SUM(AK1106:AK1115)","v":47279},{"$f":"SUM(AL1106:AL1115)","v":0},{"$f":"SUM(AM1106:AM1115)","v":47284.935863313985},{"$f":"SUM(AN1106:AN1115)","v":0},0,{"$f":"SUM(AP1106:AP1115)","v":0},{"$f":"SUM(AQ1106:AQ1115)","v":47284.935863313985},0,{"$f":"SUM(AS1106:AS1115)","v":0},{"$f":"SUM(AT1106:AT1115)","v":47284.935863313985},{"$f":"SUM(AU1106:AU1115)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":35684},36345,41652,40056,42039,0,0,0,0,42039,0,42039,43593,0,0,0,{"$f":"U1118+X1118","v":43593},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":0},{"$f":"U1118+X1118+Z1118+AA1118","v":43593},{"$f":"SUM(AC1119,AC1122,AC1161)","v":0},46802,0,0,{"$f":"SUM(AG1119,AG1122,AG1161)","v":0},{"$f":"AD1118+AG1118","v":46802},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":0},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":46802},{"$f":"SUM(AL1119,AL1122,AL1161)","v":0},{"$f":"SUM(AM1119,AM1122,AM1161)","v":46807.623863313987},{"$f":"SUM(AN1119,AN1122,AN1161)","v":0},0,{"$f":"SUM(AP1119,AP1122,AP1161)","v":0},{"$f":"AM1118+AP1118","v":46807.623863313987},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":0},{"$f":"AM1118+AP1118+AR1118+AS1118","v":46807.623863313987},{"$f":"SUM(AU1119,AU1122,AU1161)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":1},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":31798},31694,37034,35335,37060,0,0,0,0,37060,0,37060,38354,0,0,0,{"$f":"U1119+X1119","v":38354},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":0},{"$f":"U1119+X1119+Z1119+AA1119","v":38354},{"$f":"SUM(AC1120:AC1121)","v":0},41269,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":41269},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":0},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":41269},{"$f":"SUM(AL1120:AL1121)","v":0},{"$f":"SUM(AM1120:AM1121)","v":41268.903863313986},{"$f":"SUM(AN1120:AN1121)","v":0},0,{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":41268.903863313986},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":0},{"$f":"AM1119+AP1119+AR1119+AS1119","v":41268.903863313986},{"$f":"SUM(AU1120:AU1121)","v":0}]
[1,{"$f":"B1119","v":"012003006001"},null,null,null,"Salaries and wages",null,null,27834,27646,33163,31663,33290,0,0,0,0,{"$f":"SUM(M1120:Q1120)","v":33290},null,{"$f":"R1120-S1120","v":33290},34365,null,null,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":34365},null,null,{"$f":"U1120+X1120+Z1120+AA1120","v":34365},{"$f":"AB1120-U1120","v":0},36977,null,null,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":36977},null,null,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":36977},{"$f":"AK1120-AD1120","v":0},{"$f":"IFERROR(AD1120/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1119,Cover!FJ$4:FJ$4930,0)),0)","v":36976.913861585243},null,null,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":36976.913861585243},null,null,{"$f":"AM1120+AP1120+AR1120+AS1120","v":36976.913861585243},{"$f":"AT1120-AM1120","v":0}]
[1,"012003006001",null,null,null,"Social contributions",null,null,3964,4048,3871,3672,3770,0,0,0,0,{"$f":"SUM(M1121:Q1121)","v":3770},null,{"$f":"R1121-S1121","v":3770},3989,null,null,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":3989},null,null,{"$f":"U1121+X1121+Z1121+AA1121","v":3989},{"$f":"AB1121-U1121","v":0},4292,null,null,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":4292},null,null,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":4292},{"$f":"AK1121-AD1121","v":0},{"$f":"IFERROR(AD1121/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1120,Cover!FJ$4:FJ$4930,0)),0)","v":4291.9900017287464},null,null,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":4291.9900017287464},null,null,{"$f":"AM1121+AP1121+AR1121+AS1121","v":4291.9900017287464},{"$f":"AT1121-AM1121","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":3886},4651,4618,4721,4979,0,0,0,0,4979,0,4979,5239,0,0,0,5239,{"$f":"SUM(Z1123:Z1160)","v":0},{"$f":"SUM(AA1123:AA1160)","v":0},5239,0,5533,0,0,0,{"$f":"SUM(AH1123:AH1160)","v":5533},{"$f":"SUM(AI1123:AI1160)","v":0},0,{"$f":"SUM(AK1123:AK1160)","v":5533},{"$f":"SUM(AL1123:AL1160)","v":0},5538.72,0,0,0,{"$f":"SUM(AQ1123:AQ1160)","v":5538.72},{"$f":"SUM(AR1123:AR1160)","v":0},0,{"$f":"SUM(AT1123:AT1160)","v":5538.72},{"$f":"SUM(AU1123:AU1160)","v":0}]
[0,{"$f":"B1122","v":"012003006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1123:Q1123)","v":0},null,{"$f":"R1123-S1123","v":0},0,null,null,{"$f":"SUM(V1123:W1123)","v":0},{"$f":"U1123+X1123","v":0},null,null,{"$f":"U1123+X1123+Z1123+AA1123","v":0},{"$f":"AB1123-U1123","v":0},0,null,null,{"$f":"SUM(AE1123:AF1123)","v":0},{"$f":"AD1123+AG1123","v":0},null,null,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":0},{"$f":"AK1123-AD1123","v":0},{"$f":"IFERROR(AD1123/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1122,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1123:AO1123)","v":0},{"$f":"AM1123+AP1123","v":0},null,null,{"$f":"AM1123+AP1123+AR1123+AS1123","v":0},{"$f":"AT1123-AM1123","v":0}]
[0,"012003006002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1124/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1123,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003006002",null,null,null,"Minor assets",null,null,6,8,3,3,11,0,0,-7,0,4,null,4,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD1125/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1124,Cover!FJ$4:FJ$4930,0)),0)","v":13.013439363817097},null,null,0,13.013439363817097,null,null,13.013439363817097,0]
[0,"012003006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1126/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1125,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1127/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1126,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003006002",null,null,null,"Catering: Departmental activities",null,null,29,8,20,20,41,0,0,-15,0,26,null,26,43,null,null,0,43,null,null,43,0,45,null,null,{"$f":"SUM(AE1128:AF1128)","v":0},{"$f":"AD1128+AG1128","v":45},null,null,45,0,{"$f":"IFERROR(AD1128/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1127,Cover!FJ$4:FJ$4930,0)),0)","v":45.046520874751494},null,null,0,45.046520874751494,null,null,45.046520874751494,0]
[1,"012003006002",null,null,null,"Communication (G&S)",null,null,94,41,58,58,33,0,0,17,0,50,null,50,35,null,null,{"$f":"SUM(V1129:W1129)","v":0},{"$f":"U1129+X1129","v":35},null,null,35,0,37,null,null,{"$f":"SUM(AE1129:AF1129)","v":0},{"$f":"AD1129+AG1129","v":37},null,null,37,0,{"$f":"IFERROR(AD1129/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1128,Cover!FJ$4:FJ$4930,0)),0)","v":37.038250497017891},null,null,{"$f":"SUM(AN1129:AO1129)","v":0},{"$f":"AM1129+AP1129","v":37.038250497017891},null,null,37.038250497017891,0]
[0,"012003006002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V1130:W1130)","v":0},{"$f":"U1130+X1130","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1130:AF1130)","v":0},{"$f":"AD1130+AG1130","v":0},null,null,0,0,{"$f":"IFERROR(AD1130/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1129,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1130:AO1130)","v":0},{"$f":"AM1130+AP1130","v":0},null,null,0,0]
[1,"012003006002",null,null,null,"Consultants: Business and advisory services",null,null,0,776,0,0,108,0,0,-108,0,0,null,0,115,null,null,0,115,null,null,115,0,122,null,null,0,122,null,null,122,0,{"$f":"IFERROR(AD1131/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1130,Cover!FJ$4:FJ$4930,0)),0)","v":122.1261232604374},null,null,0,122.1261232604374,null,null,122.1261232604374,0]
[0,"012003006002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1132/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1131,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1133/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1132,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1134:Q1134)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1134/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1133,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1135:Q1135)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1135/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1134,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003006002",null,null,null,"Contractors",null,null,15,3,0,0,278,0,0,-203,0,75,null,75,294,null,null,0,294,null,null,294,0,310,null,null,0,310,null,null,310,0,{"$f":"IFERROR(AD1136/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1135,Cover!FJ$4:FJ$4930,0)),0)","v":310.32047713717697},null,null,0,310.32047713717697,null,null,310.32047713717697,0]
[1,"012003006002",null,null,null,"Agency and support/outsourced services",null,null,5,10,16,16,500,0,0,-147,0,353,null,353,528,null,null,0,528,null,null,528,0,558,null,null,0,558,null,null,558,0,{"$f":"IFERROR(AD1137/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1136,Cover!FJ$4:FJ$4930,0)),0)","v":558.57685884691853},null,null,0,558.57685884691853,null,null,558.57685884691853,0]
[0,"012003006002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1138/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1137,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003006002",null,null,null,"Fleet services (including government motor transport)",null,null,55,327,60,60,350,0,0,-350,0,0,null,0,370,null,null,0,370,null,null,370,0,391,null,null,0,391,null,null,391,0,{"$f":"IFERROR(AD1139/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1138,Cover!FJ$4:FJ$4930,0)),0)","v":391.40421471172965},null,null,0,391.40421471172965,null,null,391.40421471172965,0]
[0,"012003006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1140/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1139,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1141:Q1141)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1141/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1140,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1142/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1141,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1143:Q1143)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1143/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1142,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1144/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1143,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1145/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1144,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1146/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1145,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1147/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1146,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1148/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1147,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1149/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1148,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1150/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1149,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003006002",null,null,null,"Consumable supplies",null,null,21,17,34,14,46,0,0,14,0,60,null,60,48,null,null,0,48,null,null,48,0,51,null,null,0,51,null,null,51,0,{"$f":"IFERROR(AD1151/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1150,Cover!FJ$4:FJ$4930,0)),0)","v":51.05272365805169},null,null,0,51.05272365805169,null,null,51.05272365805169,0]
[1,"012003006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,381,323,244,217,443,0,0,-195,0,248,null,248,464,null,null,0,464,null,null,464,0,490,null,null,0,490,null,null,490,0,{"$f":"IFERROR(AD1152/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1151,Cover!FJ$4:FJ$4930,0)),0)","v":490.50656063618294},null,null,0,490.50656063618294,null,null,490.50656063618294,0]
[0,"012003006002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1153/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1152,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1154/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1153,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1155/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1154,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1156/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1155,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003006002",null,null,null,"Travel and subsistence",null,null,306,993,765,765,781,0,0,635,0,1416,null,1416,803,null,null,0,803,null,null,803,0,848,null,null,0,848,null,null,848,0,{"$f":"IFERROR(AD1157/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1156,Cover!FJ$4:FJ$4930,0)),0)","v":848.87666003976153},null,null,0,848.87666003976153,null,null,848.87666003976153,0]
[1,"012003006002",null,null,null,"Training and development",null,null,608,0,260,260,211,0,0,-91,0,120,null,120,224,null,null,0,224,null,null,224,0,237,null,null,0,237,null,null,237,0,{"$f":"IFERROR(AD1158/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1157,Cover!FJ$4:FJ$4930,0)),0)","v":237.24500994035785},null,null,0,237.24500994035785,null,null,237.24500994035785,0]
[1,"012003006002",null,null,null,"Operating payments",null,null,2337,2137,3126,3276,2078,0,0,549,0,2627,null,2627,2198,null,null,0,2198,null,null,2198,0,2320,null,null,0,2320,null,null,2320,0,{"$f":"IFERROR(AD1159/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1158,Cover!FJ$4:FJ$4930,0)),0)","v":2322.3984095427436},null,null,0,2322.3984095427436,null,null,2322.3984095427436,0]
[1,"012003006002",null,null,null,"Venues and facilities",null,null,29,8,32,32,99,0,0,-99,0,0,null,0,105,null,null,0,105,null,null,105,0,111,null,null,0,111,null,null,111,0,{"$f":"IFERROR(AD1160/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1159,Cover!FJ$4:FJ$4930,0)),0)","v":111.11475149105368},null,null,0,111.11475149105368,null,null,111.11475149105368,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"012003006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,null,null,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},null,null,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,null,null,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},null,null,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},{"$f":"IFERROR(AD1162/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1161,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},null,null,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[0,"012003006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1163-S1163","v":0},0,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":0},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":0},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},{"$f":"IFERROR(AD1163/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1162,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":0},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":0},15,52,0,0,0,0,0,0,{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":0},{"$f":"SUM(J1166,J1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1166,S1169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Labour Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},{"$f":"SUM(J1167:J1168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1169:$D1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1169:$D1170)","v":0},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1169:$D1170)","v":0},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1169:$D1170)","v":0},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},{"$f":"SUM(J1173:J1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1173:Z1174)","v":0},{"$f":"SUM(AA1173:AA1174)","v":0},{"$f":"SUM(AB1173:AB1174)","v":0},{"$f":"SUM(AC1173:AC1174)","v":0},{"$f":"SUM(AD1173:AD1174)","v":0},0,0,0,0,{"$f":"SUM(AI1173:AI1174)","v":0},{"$f":"SUM(AJ1173:AJ1174)","v":0},{"$f":"SUM(AK1173:AK1174)","v":0},{"$f":"SUM(AL1173:AL1174)","v":0},{"$f":"SUM(AM1173:AM1174)","v":0},{"$f":"SUM(AN1173:AN1174)","v":0},0,0,0,{"$f":"SUM(AR1173:AR1174)","v":0},{"$f":"SUM(AS1173:AS1174)","v":0},{"$f":"SUM(AT1173:AT1174)","v":0},{"$f":"SUM(AU1173:AU1174)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1179:$D1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1179:$D1180)","v":0},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1179:$D1180)","v":0},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1179:$D1180)","v":0},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},{"$f":"SUM(J1178,J1181)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},{"$f":"SUM(J1179:J1180)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},{"$f":"SUM(J1182:J1183)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[0,null,{"$f":"C1166","v":"Labour Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1189:$D1190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1189:$D1190)","v":0},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1189:$D1190)","v":0},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1189:$D1190)","v":0},{"$f":"AT1184-AM1184","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":0},{"$f":"SUM(J1186:J1187)","v":0},15,52,0,0,0,0,0,0,{"$f":"SUM(S1186:S1187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Labour Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1191:$D1192)","v":0},0,15,52,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1191:$D1192)","v":0},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1191:$D1192)","v":0},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1191:$D1192)","v":0},{"$f":"AT1186-AM1186","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1193:$D1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Labour Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":226},257,404,404,427,0,0,0,0,427,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},427,452,0,0,0,452,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},{"$f":"SUM(AB1189,AB1192,AB1195:AB1199)","v":452},0,477,0,0,{"$f":"SUM(AG1189,AG1192,AG1195:AG1199)","v":0},{"$f":"SUM(AH1189,AH1192,AH1195:AH1199)","v":477},{"$f":"SUM(AI1189,AI1192,AI1195:AI1199)","v":0},{"$f":"SUM(AJ1189,AJ1192,AJ1195:AJ1199)","v":0},{"$f":"SUM(AK1189,AK1192,AK1195:AK1199)","v":477},{"$f":"SUM(AL1189,AL1192,AL1195:AL1199)","v":0},{"$f":"SUM(AM1189,AM1192,AM1195:AM1199)","v":477.31200000000001},{"$f":"SUM(AN1189,AN1192,AN1195:AN1199)","v":0},0,{"$f":"SUM(AP1189,AP1192,AP1195:AP1199)","v":0},{"$f":"SUM(AQ1189,AQ1192,AQ1195:AQ1199)","v":477.31200000000001},{"$f":"SUM(AR1189,AR1192,AR1195:AR1199)","v":0},{"$f":"SUM(AS1189,AS1192,AS1195:AS1199)","v":0},{"$f":"SUM(AT1189,AT1192,AT1195:AT1199)","v":477.31200000000001},{"$f":"SUM(AU1189,AU1192,AU1195:AU1199)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":0},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1189,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1189,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1190:S1191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},{"$f":"SUM(AB1190:AB1191)","v":0},0,0,0,0,{"$f":"SUM(AG1190:AG1191)","v":0},{"$f":"SUM(AH1190:AH1191)","v":0},{"$f":"SUM(AI1190:AI1191)","v":0},{"$f":"SUM(AJ1190:AJ1191)","v":0},{"$f":"SUM(AK1190:AK1191)","v":0},{"$f":"SUM(AL1190:AL1191)","v":0},{"$f":"SUM(AM1190:AM1191)","v":0},{"$f":"SUM(AN1190:AN1191)","v":0},0,{"$f":"SUM(AP1190:AP1191)","v":0},{"$f":"SUM(AQ1190:AQ1191)","v":0},{"$f":"SUM(AR1190:AR1191)","v":0},{"$f":"SUM(AS1190:AS1191)","v":0},{"$f":"SUM(AT1190:AT1191)","v":0},{"$f":"SUM(AU1190:AU1191)","v":0}]
[0,{"$f":"B1189","v":"012003006000"},{"$f":"C1166","v":"Labour Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1190-S1190","v":0},0,null,null,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":0},null,null,{"$f":"U1190+X1190+Z1190+AA1190","v":0},{"$f":"AB1190-U1190","v":0},0,null,null,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":0},null,null,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":0},{"$f":"AK1190-AD1190","v":0},{"$f":"IFERROR(AD1190/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1190,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":0},null,null,{"$f":"AM1190+AP1190+AR1190+AS1190","v":0},{"$f":"AT1190-AM1190","v":0}]
[0,"012003006000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1191-S1191","v":0},0,null,null,{"$f":"SUM(V1191:W1191)","v":0},{"$f":"U1191+X1191","v":0},null,null,{"$f":"U1191+X1191+Z1191+AA1191","v":0},{"$f":"AB1191-U1191","v":0},0,null,null,{"$f":"SUM(AE1191:AF1191)","v":0},{"$f":"AD1191+AG1191","v":0},null,null,{"$f":"AD1191+AG1191+AI1191+AJ1191","v":0},{"$f":"AK1191-AD1191","v":0},{"$f":"IFERROR(AD1191/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1191,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1191:AO1191)","v":0},{"$f":"AM1191+AP1191","v":0},null,null,{"$f":"AM1191+AP1191+AR1191+AS1191","v":0},{"$f":"AT1191-AM1191","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1192,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1192,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006000"},{"$f":"C1166","v":"Labour Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":226},257,404,404,427,{"$f":"SUM(N1193:N1194)","v":0},0,0,0,{"$f":"SUM(M1192:Q1192)","v":427},{"$f":"SUM(S1193:S1194)","v":0},{"$f":"SUM(T1193:T1194)","v":427},452,0,0,0,452,{"$f":"SUM(Z1193:Z1194)","v":0},{"$f":"SUM(AA1193:AA1194)","v":0},452,0,477,0,0,{"$f":"SUM(AG1193:AG1194)","v":0},{"$f":"SUM(AH1193:AH1194)","v":477},0,{"$f":"SUM(AJ1193:AJ1194)","v":0},{"$f":"SUM(AK1193:AK1194)","v":477},{"$f":"SUM(AL1193:AL1194)","v":0},{"$f":"SUM(AM1193:AM1194)","v":477.31200000000001},{"$f":"SUM(AN1193:AN1194)","v":0},0,{"$f":"SUM(AP1193:AP1194)","v":0},{"$f":"SUM(AQ1193:AQ1194)","v":477.31200000000001},0,{"$f":"SUM(AS1193:AS1194)","v":0},{"$f":"SUM(AT1193:AT1194)","v":477.31200000000001},{"$f":"SUM(AU1193:AU1194)","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1193:Q1193)","v":0},null,{"$f":"R1193-S1193","v":0},0,null,null,{"$f":"SUM(V1193:W1193)","v":0},{"$f":"U1193+X1193","v":0},null,null,{"$f":"U1193+X1193+Z1193+AA1193","v":0},{"$f":"AB1193-U1193","v":0},0,null,null,{"$f":"SUM(AE1193:AF1193)","v":0},{"$f":"AD1193+AG1193","v":0},null,null,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":0},{"$f":"AK1193-AD1193","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1193,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1193:AO1193)","v":0},{"$f":"AM1193+AP1193","v":0},null,null,{"$f":"AM1193+AP1193+AR1193+AS1193","v":0},{"$f":"AT1193-AM1193","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006057"},{"$f":"C1166","v":"Labour Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,226,257,404,404,427,0,0,0,0,427,null,427,452,null,null,0,452,null,null,452,0,477,null,null,0,477,null,null,477,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1194,Cover!FJ$4:FJ$4930,0)),0)","v":477.31200000000001},null,null,0,477.31200000000001,null,null,477.31200000000001,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1195,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1196,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1197,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1198,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)","v":"012003006062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1199,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":35910},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":36602},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":42071},40512,42466,0,0,0,0,42466,0,42466,44045,0,0,0,44045,0,0,44045,0,47279,0,0,0,47279,0,0,47279,0,47284.935863313985,0,0,0,47284.935863313985,0,0,47284.935863313985,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":0},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":0},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(N1090:N1099,\"=0\")+COUNTBLANK(N1090:N1099))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(S1090:S1099,\"=0\")+COUNTBLANK(S1090:S1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(Y1090:Y1099,\"=0\")+COUNTBLANK(Y1090:Y1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(AH1090:AH1099,\"=0\")+COUNTBLANK(AH1090:AH1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1189","v":0},{"$f":"+J1189","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1209:Q1209)","v":0},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":0},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":0},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},{"$f":"SUM(AH1210:AH1211)","v":0},0,{"$f":"SUM(AJ1210:AJ1211)","v":0},{"$f":"SUM(AK1210:AK1211)","v":0},{"$f":"SUM(AL1210:AL1211)","v":0},{"$f":"+AM1189","v":0},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},{"$f":"SUM(AQ1210:AQ1211)","v":0},0,{"$f":"SUM(AS1210:AS1211)","v":0},{"$f":"SUM(AT1210:AT1211)","v":0},{"$f":"SUM(AU1210:AU1211)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},null,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},null,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},null,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},null,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[7,{"$f":"A1230","v":7},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Population and Social Statistics"}]
[1,null,null,null,{"$f":"B1230","v":7},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1230+3,0)<>\"\",OFFSET($F$43,A1230+3,0),\"\")","v":"Poverty and Inequality Statistics"}]
[1,null,null,null,null,"Subprogramme manager","Ms N Shabalala",null,null,"Post:","Executive Manager: Poverty and Inequality Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of documents/reports","OUTCOME 2: A LONG AND HEALTHY LIFE FOR ALL SOUTH AFRICANS",null,"Macroeconomic conditions support employment-creating growth",null,null,4,3,4,null,1,5.29,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1241:AF1241,\"<>0\")-COUNTBLANK(F1241:AF1241))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1250,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1354:AU1354,\">0.5\")+COUNTIF(I1354:AU1354,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1231))&E1231","v":"012003007"},null,null,1,"Poverty and Inequality Statistics",0,null,75819,72479,28103,26267,26537,0,0,0,0,{"$f":"SUM(M1256:Q1256)","v":26537},null,{"$f":"R1256-S1256","v":26537},96817,null,null,{"$f":"SUM(V1256:W1256)","v":0},{"$f":"U1256+X1256","v":96817},null,null,{"$f":"U1256+X1256+Z1256+AA1256","v":96817},{"$f":"AB1256-U1256","v":0},28709,null,null,{"$f":"SUM(AE1256:AF1256)","v":0},{"$f":"AD1256+AG1256","v":28709},null,null,{"$f":"AD1256+AG1256+AI1256+AJ1256","v":28709},{"$f":"AK1256-AD1256","v":0},{"$f":"IFERROR(AD1256/AD1266*AM1352,0)","v":28720.519930855138},null,null,{"$f":"SUM(AN1256:AO1256)","v":0},{"$f":"AM1256+AP1256","v":28720.519930855138},null,null,{"$f":"AM1256+AP1256+AR1256+AS1256","v":28720.519930855138},{"$f":"AT1256-AM1256","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1257:AU1257,\"<>0\")-COUNTBLANK(F1257:AU1257))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1257:Q1257)","v":0},null,{"$f":"R1257-S1257","v":0},0,null,null,0,{"$f":"U1257+X1257","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1257/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,{"$f":"AM1257+AP1257+AR1257+AS1257","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1258/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1259/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1260+AG1260","v":0},null,null,0,0,{"$f":"IFERROR(AD1260/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1261+AG1261","v":0},null,null,0,0,{"$f":"IFERROR(AD1261/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1262/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1263/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1264/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1265/AD1266*AM1352,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1256:I1265)","v":75819},72479,28103,26267,26537,0,0,0,0,26537,0,26537,96817,0,0,0,96817,0,0,96817,0,28709,0,0,{"$f":"SUM(AG1256:AG1265)","v":0},{"$f":"SUM(AH1256:AH1265)","v":28709},0,{"$f":"SUM(AJ1256:AJ1265)","v":0},{"$f":"SUM(AK1256:AK1265)","v":28709},{"$f":"SUM(AL1256:AL1265)","v":0},{"$f":"SUM(AM1256:AM1265)","v":28720.519930855138},{"$f":"SUM(AN1256:AN1265)","v":0},0,{"$f":"SUM(AP1256:AP1265)","v":0},{"$f":"SUM(AQ1256:AQ1265)","v":28720.519930855138},0,{"$f":"SUM(AS1256:AS1265)","v":0},{"$f":"SUM(AT1256:AT1265)","v":28720.519930855138},{"$f":"SUM(AU1256:AU1265)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1267+X1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1267+AG1267","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1267+AP1267","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1269,I1272,I1311)","v":75613},70687,27912,26076,26243,0,0,0,0,26243,0,26243,96506,0,0,0,{"$f":"U1268+X1268","v":96506},{"$f":"SUM(Z1269,Z1272,Z1311)","v":0},{"$f":"SUM(AA1269,AA1272,AA1311)","v":0},{"$f":"U1268+X1268+Z1268+AA1268","v":96506},{"$f":"SUM(AC1269,AC1272,AC1311)","v":0},28381,0,0,{"$f":"SUM(AG1269,AG1272,AG1311)","v":0},{"$f":"AD1268+AG1268","v":28381},{"$f":"SUM(AI1269,AI1272,AI1311)","v":0},{"$f":"SUM(AJ1269,AJ1272,AJ1311)","v":0},{"$f":"AD1268+AG1268+AI1268+AJ1268","v":28381},{"$f":"SUM(AL1269,AL1272,AL1311)","v":0},{"$f":"SUM(AM1269,AM1272,AM1311)","v":28524.103930855137},{"$f":"SUM(AN1269,AN1272,AN1311)","v":0},0,{"$f":"SUM(AP1269,AP1272,AP1311)","v":0},{"$f":"AM1268+AP1268","v":28524.103930855137},{"$f":"SUM(AR1269,AR1272,AR1311)","v":0},{"$f":"SUM(AS1269,AS1272,AS1311)","v":0},{"$f":"AM1268+AP1268+AR1268+AS1268","v":28524.103930855137},{"$f":"SUM(AU1269,AU1272,AU1311)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1269,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1269:AU1269,\"<>0\")-COUNTBLANK(I1269:AU1269))<>0,1,0))","v":1},{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1269,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1269,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1270:I1271)","v":37847},38993,20792,19656,19411,0,0,0,0,19411,0,19411,89402,0,0,0,{"$f":"U1269+X1269","v":89402},{"$f":"SUM(Z1270:Z1271)","v":0},{"$f":"SUM(AA1270:AA1271)","v":0},{"$f":"U1269+X1269+Z1269+AA1269","v":89402},{"$f":"SUM(AC1270:AC1271)","v":0},20868,0,0,{"$f":"SUM(AG1270:AG1271)","v":0},{"$f":"AD1269+AG1269","v":20868},{"$f":"SUM(AI1270:AI1271)","v":0},{"$f":"SUM(AJ1270:AJ1271)","v":0},{"$f":"AD1269+AG1269+AI1269+AJ1269","v":20868},{"$f":"SUM(AL1270:AL1271)","v":0},{"$f":"SUM(AM1270:AM1271)","v":20876.551930855137},{"$f":"SUM(AN1270:AN1271)","v":0},0,{"$f":"SUM(AP1270:AP1271)","v":0},{"$f":"AM1269+AP1269","v":20876.551930855137},{"$f":"SUM(AR1270:AR1271)","v":0},{"$f":"SUM(AS1270:AS1271)","v":0},{"$f":"AM1269+AP1269+AR1269+AS1269","v":20876.551930855137},{"$f":"SUM(AU1270:AU1271)","v":0}]
[1,{"$f":"B1269","v":"012003007001"},null,null,null,"Salaries and wages",null,null,35909,36979,18772,18506,16686,0,0,0,0,{"$f":"SUM(M1270:Q1270)","v":16686},null,{"$f":"R1270-S1270","v":16686},86519,null,null,{"$f":"SUM(V1270:W1270)","v":0},{"$f":"U1270+X1270","v":86519},null,null,{"$f":"U1270+X1270+Z1270+AA1270","v":86519},{"$f":"AB1270-U1270","v":0},17766,null,null,{"$f":"SUM(AE1270:AF1270)","v":0},{"$f":"AD1270+AG1270","v":17766},null,null,{"$f":"AD1270+AG1270+AI1270+AJ1270","v":17766},{"$f":"AK1270-AD1270","v":0},{"$f":"IFERROR(AD1270/AD1269*INDEX((Cover!FA$4:FA$4930),MATCH(B1269,Cover!FJ$4:FJ$4930,0)),0)","v":17773.280697890183},null,null,{"$f":"SUM(AN1270:AO1270)","v":0},{"$f":"AM1270+AP1270","v":17773.280697890183},null,null,{"$f":"AM1270+AP1270+AR1270+AS1270","v":17773.280697890183},{"$f":"AT1270-AM1270","v":0}]
[1,"012003007001",null,null,null,"Social contributions",null,null,1938,2014,2020,1150,2725,0,0,0,0,{"$f":"SUM(M1271:Q1271)","v":2725},null,{"$f":"R1271-S1271","v":2725},2883,null,null,{"$f":"SUM(V1271:W1271)","v":0},{"$f":"U1271+X1271","v":2883},null,null,{"$f":"U1271+X1271+Z1271+AA1271","v":2883},{"$f":"AB1271-U1271","v":0},3102,null,null,{"$f":"SUM(AE1271:AF1271)","v":0},{"$f":"AD1271+AG1271","v":3102},null,null,{"$f":"AD1271+AG1271+AI1271+AJ1271","v":3102},{"$f":"AK1271-AD1271","v":0},{"$f":"IFERROR(AD1271/AD1269*INDEX((Cover!FA$4:FA$4930),MATCH(B1270,Cover!FJ$4:FJ$4930,0)),0)","v":3103.271232964953},null,null,{"$f":"SUM(AN1271:AO1271)","v":0},{"$f":"AM1271+AP1271","v":3103.271232964953},null,null,{"$f":"AM1271+AP1271+AR1271+AS1271","v":3103.271232964953},{"$f":"AT1271-AM1271","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1272,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1272,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1273:I1310)","v":37766},31666,7120,6420,6832,0,0,0,0,6832,0,6832,7104,0,0,0,7104,{"$f":"SUM(Z1273:Z1310)","v":0},{"$f":"SUM(AA1273:AA1310)","v":0},7104,0,7513,0,0,0,{"$f":"SUM(AH1273:AH1310)","v":7513},{"$f":"SUM(AI1273:AI1310)","v":0},0,{"$f":"SUM(AK1273:AK1310)","v":7513},{"$f":"SUM(AL1273:AL1310)","v":0},7647.5520000000006,0,0,0,{"$f":"SUM(AQ1273:AQ1310)","v":7647.5520000000006},{"$f":"SUM(AR1273:AR1310)","v":0},0,{"$f":"SUM(AT1273:AT1310)","v":7647.5520000000006},{"$f":"SUM(AU1273:AU1310)","v":0}]
[1,{"$f":"B1272","v":"012003007002"},null,null,null,"Administrative fees",null,null,0,30,12,12,26,0,0,0,0,{"$f":"SUM(M1273:Q1273)","v":26},null,{"$f":"R1273-S1273","v":26},27,null,null,{"$f":"SUM(V1273:W1273)","v":0},{"$f":"U1273+X1273","v":27},null,null,{"$f":"U1273+X1273+Z1273+AA1273","v":27},{"$f":"AB1273-U1273","v":0},29,null,null,{"$f":"SUM(AE1273:AF1273)","v":0},{"$f":"AD1273+AG1273","v":29},null,null,{"$f":"AD1273+AG1273+AI1273+AJ1273","v":29},{"$f":"AK1273-AD1273","v":0},{"$f":"IFERROR(AD1273/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1272,Cover!FJ$4:FJ$4930,0)),0)","v":29.519367496339679},null,null,{"$f":"SUM(AN1273:AO1273)","v":0},{"$f":"AM1273+AP1273","v":29.519367496339679},null,null,{"$f":"AM1273+AP1273+AR1273+AS1273","v":29.519367496339679},{"$f":"AT1273-AM1273","v":0}]
[1,"012003007002",null,null,null,"Advertising",null,null,204,15,200,0,200,0,0,-200,0,0,null,0,211,null,null,0,211,null,null,211,0,223,null,null,0,223,null,null,223,0,{"$f":"IFERROR(AD1274/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1273,Cover!FJ$4:FJ$4930,0)),0)","v":226.99375695461202},null,null,0,226.99375695461202,null,null,226.99375695461202,0]
[1,"012003007002",null,null,null,"Minor assets",null,null,70,56,11,11,12,0,0,-2,0,10,null,10,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD1275/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1274,Cover!FJ$4:FJ$4930,0)),0)","v":13.232819912152271},null,null,0,13.232819912152271,null,null,13.232819912152271,0]
[0,"012003007002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1276/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1275,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1277/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1276,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003007002",null,null,null,"Catering: Departmental activities",null,null,1782,316,62,62,66,0,0,430,0,496,null,496,69,null,null,0,69,null,null,69,0,73,null,null,{"$f":"SUM(AE1278:AF1278)","v":0},{"$f":"AD1278+AG1278","v":73},null,null,73,0,{"$f":"IFERROR(AD1278/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1277,Cover!FJ$4:FJ$4930,0)),0)","v":74.307373352855052},null,null,0,74.307373352855052,null,null,74.307373352855052,0]
[1,"012003007002",null,null,null,"Communication (G&S)",null,null,95,243,873,673,231,0,0,0,0,231,null,231,246,null,null,{"$f":"SUM(V1279:W1279)","v":0},{"$f":"U1279+X1279","v":246},null,null,246,0,266,null,null,{"$f":"SUM(AE1279:AF1279)","v":0},{"$f":"AD1279+AG1279","v":266},null,null,266,0,{"$f":"IFERROR(AD1279/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1278,Cover!FJ$4:FJ$4930,0)),0)","v":270.7638535871157},null,null,{"$f":"SUM(AN1279:AO1279)","v":0},{"$f":"AM1279+AP1279","v":270.7638535871157},null,null,270.7638535871157,0]
[1,"012003007002",null,null,null,"Computer services",null,null,360,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V1280:W1280)","v":0},{"$f":"U1280+X1280","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE1280:AF1280)","v":0},{"$f":"AD1280+AG1280","v":0},null,null,0,0,{"$f":"IFERROR(AD1280/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1279,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1280:AO1280)","v":0},{"$f":"AM1280+AP1280","v":0},null,null,0,0]
[1,"012003007002",null,null,null,"Consultants: Business and advisory services",null,null,143,38,300,0,317,0,0,-317,0,0,null,0,336,null,null,0,336,null,null,336,0,355,null,null,0,355,null,null,355,0,{"$f":"IFERROR(AD1281/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1280,Cover!FJ$4:FJ$4930,0)),0)","v":361.35777452415817},null,null,0,361.35777452415817,null,null,361.35777452415817,0]
[0,"012003007002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1282/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1281,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1283/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1282,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1284:Q1284)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1284/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1283,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1285:Q1285)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1285/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1284,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003007002",null,null,null,"Contractors",null,null,70,0,10,10,11,0,0,1626,0,1637,null,1637,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,{"$f":"IFERROR(AD1286/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1285,Cover!FJ$4:FJ$4930,0)),0)","v":12.214910688140558},null,null,0,12.214910688140558,null,null,12.214910688140558,0]
[1,"012003007002",null,null,null,"Agency and support/outsourced services",null,null,3,128,8,8,0,0,0,6,0,6,null,6,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1287/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1286,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1288/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1287,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003007002",null,null,null,"Fleet services (including government motor transport)",null,null,4021,6174,5,5,841,0,0,-241,0,600,null,600,888,null,null,0,888,null,null,888,0,938,null,null,0,938,null,null,938,0,{"$f":"IFERROR(AD1289/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1288,Cover!FJ$4:FJ$4930,0)),0)","v":954.79885212298689},null,null,0,954.79885212298689,null,null,954.79885212298689,0]
[0,"012003007002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1290/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1289,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1291:Q1291)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1291/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1290,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1292/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1291,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1293:Q1293)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1293/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1292,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1294/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1293,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1295/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1294,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1296/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1295,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1297/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1296,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1298/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1297,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1299/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1298,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1300/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1299,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003007002",null,null,null,"Consumable supplies",null,null,75,10,48,48,51,0,0,-9,0,42,null,42,54,null,null,0,54,null,null,54,0,57,null,null,0,57,null,null,57,0,{"$f":"IFERROR(AD1301/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1300,Cover!FJ$4:FJ$4930,0)),0)","v":58.020825768667649},null,null,0,58.020825768667649,null,null,58.020825768667649,0]
[1,"012003007002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,625,212,324,324,246,0,0,0,0,246,null,246,256,null,null,0,256,null,null,256,0,271,null,null,0,271,null,null,271,0,{"$f":"IFERROR(AD1302/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1301,Cover!FJ$4:FJ$4930,0)),0)","v":275.85339970717428},null,null,0,275.85339970717428,null,null,275.85339970717428,0]
[0,"012003007002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1303/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1302,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1304/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1303,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1305/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1304,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012003007002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1306/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1305,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003007002",null,null,null,"Travel and subsistence",null,null,22510,24079,2808,2808,3677,0,0,-850,0,2827,null,2827,3774,null,null,0,3774,null,null,3774,0,3983,null,null,0,3983,null,null,3983,0,{"$f":"IFERROR(AD1307/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1306,Cover!FJ$4:FJ$4930,0)),0)","v":4054.3324392386535},null,null,0,4054.3324392386535,null,null,4054.3324392386535,0]
[0,"012003007002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1308/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1307,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012003007002",null,null,null,"Operating payments",null,null,3243,237,796,796,874,0,0,-163,0,711,null,711,925,null,null,0,925,null,null,925,0,977,null,null,0,977,null,null,977,0,{"$f":"IFERROR(AD1309/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1308,Cover!FJ$4:FJ$4930,0)),0)","v":994.4973118594437},null,null,0,994.4973118594437,null,null,994.4973118594437,0]
[1,"012003007002",null,null,null,"Venues and facilities",null,null,4565,128,1663,1663,280,0,0,-280,0,0,null,0,295,null,null,0,295,null,null,295,0,316,null,null,0,316,null,null,316,0,{"$f":"IFERROR(AD1310/AD1272*INDEX((Cover!FA$4:FA$4930),MATCH(B1309,Cover!FJ$4:FJ$4930,0)),0)","v":321.65931478770136},null,null,0,321.65931478770136,null,null,321.65931478770136,0]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1311,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1312:I1313)","v":0},28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1312:AU1313)","v":0}]
[1,{"$f":"B1311","v":"012003007003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,28,0,0,0,0,0,0,0,{"$f":"SUM(M1312:Q1312)","v":0},null,{"$f":"R1312-S1312","v":0},0,null,null,{"$f":"SUM(V1312:W1312)","v":0},{"$f":"U1312+X1312","v":0},null,null,{"$f":"U1312+X1312+Z1312+AA1312","v":0},{"$f":"AB1312-U1312","v":0},0,null,null,{"$f":"SUM(AE1312:AF1312)","v":0},{"$f":"AD1312+AG1312","v":0},null,null,{"$f":"AD1312+AG1312+AI1312+AJ1312","v":0},{"$f":"AK1312-AD1312","v":0},{"$f":"IFERROR(AD1312/AD1311*INDEX((Cover!FA$4:FA$4930),MATCH(B1311,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1312:AO1312)","v":0},{"$f":"AM1312+AP1312","v":0},null,null,{"$f":"AM1312+AP1312+AR1312+AS1312","v":0},{"$f":"AT1312-AM1312","v":0}]
[0,"012003007003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1313-S1313","v":0},0,null,null,{"$f":"SUM(V1313:W1313)","v":0},{"$f":"U1313+X1313","v":0},null,null,{"$f":"U1313+X1313+Z1313+AA1313","v":0},{"$f":"AB1313-U1313","v":0},0,null,null,{"$f":"SUM(AE1313:AF1313)","v":0},{"$f":"AD1313+AG1313","v":0},null,null,{"$f":"AD1313+AG1313+AI1313+AJ1313","v":0},{"$f":"AK1313-AD1313","v":0},{"$f":"IFERROR(AD1313/AD1311*INDEX((Cover!FA$4:FA$4930),MATCH(B1312,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1313:AO1313)","v":0},{"$f":"AM1313+AP1313","v":0},null,null,{"$f":"AM1313+AP1313+AR1313+AS1313","v":0},{"$f":"AT1313-AM1313","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1315,I1322,I1325,I1326,I1327,I1334,I1335)","v":11},{"$f":"SUM(J1315,J1322,J1325,J1326,J1327,J1334,J1335)","v":1701},9,29,0,0,0,0,0,0,{"$f":"SUM(S1315,S1322,S1325,S1326,S1327,S1334,S1335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1315,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1315:AU1315,\"<>0\")-COUNTBLANK(I1315:AU1315))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1316,I1319)","v":0},{"$f":"SUM(J1316,J1319)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1316,S1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1230,0)","v":"Poverty and Inequality Statistics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1317:I1318)","v":0},{"$f":"SUM(J1317:J1318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1317:S1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1315:$D1316)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1315:$D1316)","v":0},{"$f":"SUM(V1317:W1317)","v":0},{"$f":"U1317+X1317","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1315:$D1316)","v":0},{"$f":"AB1317-U1317","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1315:$D1316)","v":0},{"$f":"SUM(AE1317:AF1317)","v":0},{"$f":"AD1317+AG1317","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1315:$D1316)","v":0},{"$f":"AK1317-AD1317","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1315:$D1316)","v":0},{"$f":"SUM(AN1317:AO1317)","v":0},{"$f":"AM1317+AP1317","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1315:$D1316)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1315:$D1316)","v":0},{"$f":"AT1317-AM1317","v":0}]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1317:$D1318)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1317:$D1318)","v":0},{"$f":"SUM(V1318:W1318)","v":0},{"$f":"U1318+X1318","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1317:$D1318)","v":0},{"$f":"AB1318-U1318","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1317:$D1318)","v":0},{"$f":"SUM(AE1318:AF1318)","v":0},{"$f":"AD1318+AG1318","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1317:$D1318)","v":0},{"$f":"AK1318-AD1318","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1317:$D1318)","v":0},{"$f":"SUM(AN1318:AO1318)","v":0},{"$f":"AM1318+AP1318","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1317:$D1318)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1317:$D1318)","v":0},{"$f":"AT1318-AM1318","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1320:I1321)","v":0},{"$f":"SUM(J1320:J1321)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1320:S1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1319:$D1320)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1319:$D1320)","v":0},{"$f":"SUM(V1320:W1320)","v":0},{"$f":"U1320+X1320","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1319:$D1320)","v":0},{"$f":"AB1320-U1320","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1319:$D1320)","v":0},{"$f":"SUM(AE1320:AF1320)","v":0},{"$f":"AD1320+AG1320","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1319:$D1320)","v":0},{"$f":"AK1320-AD1320","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1319:$D1320)","v":0},{"$f":"SUM(AN1320:AO1320)","v":0},{"$f":"AM1320+AP1320","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1319:$D1320)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1319:$D1320)","v":0},{"$f":"AT1320-AM1320","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1321:$D1322)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1321:$D1322)","v":0},{"$f":"SUM(V1321:W1321)","v":0},{"$f":"U1321+X1321","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1321:$D1322)","v":0},{"$f":"AB1321-U1321","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1321:$D1322)","v":0},{"$f":"SUM(AE1321:AF1321)","v":0},{"$f":"AD1321+AG1321","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1321:$D1322)","v":0},{"$f":"AK1321-AD1321","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1321:$D1322)","v":0},{"$f":"SUM(AN1321:AO1321)","v":0},{"$f":"AM1321+AP1321","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1321:$D1322)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1321:$D1322)","v":0},{"$f":"AT1321-AM1321","v":0}]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1323:I1324)","v":0},{"$f":"SUM(J1323:J1324)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1323:S1324)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1323:Z1324)","v":0},{"$f":"SUM(AA1323:AA1324)","v":0},{"$f":"SUM(AB1323:AB1324)","v":0},{"$f":"SUM(AC1323:AC1324)","v":0},{"$f":"SUM(AD1323:AD1324)","v":0},0,0,0,0,{"$f":"SUM(AI1323:AI1324)","v":0},{"$f":"SUM(AJ1323:AJ1324)","v":0},{"$f":"SUM(AK1323:AK1324)","v":0},{"$f":"SUM(AL1323:AL1324)","v":0},{"$f":"SUM(AM1323:AM1324)","v":0},{"$f":"SUM(AN1323:AN1324)","v":0},0,0,0,{"$f":"SUM(AR1323:AR1324)","v":0},{"$f":"SUM(AS1323:AS1324)","v":0},{"$f":"SUM(AT1323:AT1324)","v":0},{"$f":"SUM(AU1323:AU1324)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1323:$D1324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1323:$D1324)","v":0},{"$f":"SUM(V1323:W1323)","v":0},{"$f":"U1323+X1323","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1323:$D1324)","v":0},{"$f":"AB1323-U1323","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1323:$D1324)","v":0},{"$f":"SUM(AE1323:AF1323)","v":0},{"$f":"AD1323+AG1323","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1323:$D1324)","v":0},{"$f":"AK1323-AD1323","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1323:$D1324)","v":0},{"$f":"SUM(AN1323:AO1323)","v":0},{"$f":"AM1323+AP1323","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1323:$D1324)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1323:$D1324)","v":0},{"$f":"AT1323-AM1323","v":0}]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1325:$D1326)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1325:$D1326)","v":0},{"$f":"SUM(V1324:W1324)","v":0},{"$f":"U1324+X1324","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1325:$D1326)","v":0},{"$f":"AB1324-U1324","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1325:$D1326)","v":0},{"$f":"SUM(AE1324:AF1324)","v":0},{"$f":"AD1324+AG1324","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1325:$D1326)","v":0},{"$f":"AK1324-AD1324","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1325:$D1326)","v":0},{"$f":"SUM(AN1324:AO1324)","v":0},{"$f":"AM1324+AP1324","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1325:$D1326)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1325:$D1326)","v":0},{"$f":"AT1324-AM1324","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1327:$D1328)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1327:$D1328)","v":0},{"$f":"SUM(V1325:W1325)","v":0},{"$f":"U1325+X1325","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1327:$D1328)","v":0},{"$f":"AB1325-U1325","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1327:$D1328)","v":0},{"$f":"SUM(AE1325:AF1325)","v":0},{"$f":"AD1325+AG1325","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1327:$D1328)","v":0},{"$f":"AK1325-AD1325","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1327:$D1328)","v":0},{"$f":"SUM(AN1325:AO1325)","v":0},{"$f":"AM1325+AP1325","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1327:$D1328)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1327:$D1328)","v":0},{"$f":"AT1325-AM1325","v":0}]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1329:$D1330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1329:$D1330)","v":0},{"$f":"SUM(V1326:W1326)","v":0},{"$f":"U1326+X1326","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1329:$D1330)","v":0},{"$f":"AB1326-U1326","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1329:$D1330)","v":0},{"$f":"SUM(AE1326:AF1326)","v":0},{"$f":"AD1326+AG1326","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1329:$D1330)","v":0},{"$f":"AK1326-AD1326","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1329:$D1330)","v":0},{"$f":"SUM(AN1326:AO1326)","v":0},{"$f":"AM1326+AP1326","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1329:$D1330)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1329:$D1330)","v":0},{"$f":"AT1326-AM1326","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1328,I1331)","v":0},{"$f":"SUM(J1328,J1331)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1328,S1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1329:I1330)","v":0},{"$f":"SUM(J1329:J1330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1329:S1330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1331:$D1332)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1331:$D1332)","v":0},{"$f":"SUM(V1329:W1329)","v":0},{"$f":"U1329+X1329","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1331:$D1332)","v":0},{"$f":"AB1329-U1329","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1331:$D1332)","v":0},{"$f":"SUM(AE1329:AF1329)","v":0},{"$f":"AD1329+AG1329","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1331:$D1332)","v":0},{"$f":"AK1329-AD1329","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1331:$D1332)","v":0},{"$f":"SUM(AN1329:AO1329)","v":0},{"$f":"AM1329+AP1329","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1331:$D1332)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1331:$D1332)","v":0},{"$f":"AT1329-AM1329","v":0}]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1333:$D1334)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1333:$D1334)","v":0},{"$f":"SUM(V1330:W1330)","v":0},{"$f":"U1330+X1330","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1333:$D1334)","v":0},{"$f":"AB1330-U1330","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1333:$D1334)","v":0},{"$f":"SUM(AE1330:AF1330)","v":0},{"$f":"AD1330+AG1330","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1333:$D1334)","v":0},{"$f":"AK1330-AD1330","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1333:$D1334)","v":0},{"$f":"SUM(AN1330:AO1330)","v":0},{"$f":"AM1330+AP1330","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1333:$D1334)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1333:$D1334)","v":0},{"$f":"AT1330-AM1330","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1332:I1333)","v":0},{"$f":"SUM(J1332:J1333)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1332:S1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1335:$D1336)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1335:$D1336)","v":0},{"$f":"SUM(V1332:W1332)","v":0},{"$f":"U1332+X1332","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1335:$D1336)","v":0},{"$f":"AB1332-U1332","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1335:$D1336)","v":0},{"$f":"SUM(AE1332:AF1332)","v":0},{"$f":"AD1332+AG1332","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1335:$D1336)","v":0},{"$f":"AK1332-AD1332","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1335:$D1336)","v":0},{"$f":"SUM(AN1332:AO1332)","v":0},{"$f":"AM1332+AP1332","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1335:$D1336)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1335:$D1336)","v":0},{"$f":"AT1332-AM1332","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1337:$D1338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1337:$D1338)","v":0},{"$f":"SUM(V1333:W1333)","v":0},{"$f":"U1333+X1333","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1337:$D1338)","v":0},{"$f":"AB1333-U1333","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1337:$D1338)","v":0},{"$f":"SUM(AE1333:AF1333)","v":0},{"$f":"AD1333+AG1333","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1337:$D1338)","v":0},{"$f":"AK1333-AD1333","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1337:$D1338)","v":0},{"$f":"SUM(AN1333:AO1333)","v":0},{"$f":"AM1333+AP1333","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1337:$D1338)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1337:$D1338)","v":0},{"$f":"AT1333-AM1333","v":0}]
[0,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1339:$D1340)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1339:$D1340)","v":0},{"$f":"SUM(V1334:W1334)","v":0},{"$f":"U1334+X1334","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1339:$D1340)","v":0},{"$f":"AB1334-U1334","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1339:$D1340)","v":0},{"$f":"SUM(AE1334:AF1334)","v":0},{"$f":"AD1334+AG1334","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1339:$D1340)","v":0},{"$f":"AK1334-AD1334","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1339:$D1340)","v":0},{"$f":"SUM(AN1334:AO1334)","v":0},{"$f":"AM1334+AP1334","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1339:$D1340)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1339:$D1340)","v":0},{"$f":"AT1334-AM1334","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1336:I1337)","v":11},{"$f":"SUM(J1336:J1337)","v":1701},9,29,0,0,0,0,0,0,{"$f":"SUM(S1336:S1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1341:$D1342)","v":11},1673,9,9,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1341:$D1342)","v":0},{"$f":"SUM(V1336:W1336)","v":0},{"$f":"U1336+X1336","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1341:$D1342)","v":0},{"$f":"AB1336-U1336","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1341:$D1342)","v":0},{"$f":"SUM(AE1336:AF1336)","v":0},{"$f":"AD1336+AG1336","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1341:$D1342)","v":0},{"$f":"AK1336-AD1336","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1341:$D1342)","v":0},{"$f":"SUM(AN1336:AO1336)","v":0},{"$f":"AM1336+AP1336","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1341:$D1342)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1341:$D1342)","v":0},{"$f":"AT1336-AM1336","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1343:$D1344)","v":0},28,0,20,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1343:$D1344)","v":0},{"$f":"SUM(V1337:W1337)","v":0},{"$f":"U1337+X1337","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1343:$D1344)","v":0},{"$f":"AB1337-U1337","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1343:$D1344)","v":0},{"$f":"SUM(AE1337:AF1337)","v":0},{"$f":"AD1337+AG1337","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1343:$D1344)","v":0},{"$f":"AK1337-AD1337","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1343:$D1344)","v":0},{"$f":"SUM(AN1337:AO1337)","v":0},{"$f":"AM1337+AP1337","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1343:$D1344)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1343:$D1344)","v":0},{"$f":"AT1337-AM1337","v":0}]
[1,null,{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1339,I1342,I1345:I1349)","v":195},91,182,162,294,0,0,0,0,294,{"$f":"SUM(S1339,S1342,S1345:S1349)","v":0},294,311,0,0,0,311,{"$f":"SUM(Z1339,Z1342,Z1345:Z1349)","v":0},{"$f":"SUM(AA1339,AA1342,AA1345:AA1349)","v":0},{"$f":"SUM(AB1339,AB1342,AB1345:AB1349)","v":311},0,328,0,0,{"$f":"SUM(AG1339,AG1342,AG1345:AG1349)","v":0},{"$f":"SUM(AH1339,AH1342,AH1345:AH1349)","v":328},{"$f":"SUM(AI1339,AI1342,AI1345:AI1349)","v":0},{"$f":"SUM(AJ1339,AJ1342,AJ1345:AJ1349)","v":0},{"$f":"SUM(AK1339,AK1342,AK1345:AK1349)","v":328},{"$f":"SUM(AL1339,AL1342,AL1345:AL1349)","v":0},{"$f":"SUM(AM1339,AM1342,AM1345:AM1349)","v":196.416},{"$f":"SUM(AN1339,AN1342,AN1345:AN1349)","v":0},0,{"$f":"SUM(AP1339,AP1342,AP1345:AP1349)","v":0},{"$f":"SUM(AQ1339,AQ1342,AQ1345:AQ1349)","v":196.416},{"$f":"SUM(AR1339,AR1342,AR1345:AR1349)","v":0},{"$f":"SUM(AS1339,AS1342,AS1345:AS1349)","v":0},{"$f":"SUM(AT1339,AT1342,AT1345:AT1349)","v":196.416},{"$f":"SUM(AU1339,AU1342,AU1345:AU1349)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1339,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1339:AU1339,\"<>0\")-COUNTBLANK(I1339:AU1339))<>0,1,0))","v":0},{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1339,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1339,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1340:I1341)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1340:S1341)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1340:Z1341)","v":0},{"$f":"SUM(AA1340:AA1341)","v":0},{"$f":"SUM(AB1340:AB1341)","v":0},0,0,0,0,{"$f":"SUM(AG1340:AG1341)","v":0},{"$f":"SUM(AH1340:AH1341)","v":0},{"$f":"SUM(AI1340:AI1341)","v":0},{"$f":"SUM(AJ1340:AJ1341)","v":0},{"$f":"SUM(AK1340:AK1341)","v":0},{"$f":"SUM(AL1340:AL1341)","v":0},{"$f":"SUM(AM1340:AM1341)","v":0},{"$f":"SUM(AN1340:AN1341)","v":0},0,{"$f":"SUM(AP1340:AP1341)","v":0},{"$f":"SUM(AQ1340:AQ1341)","v":0},{"$f":"SUM(AR1340:AR1341)","v":0},{"$f":"SUM(AS1340:AS1341)","v":0},{"$f":"SUM(AT1340:AT1341)","v":0},{"$f":"SUM(AU1340:AU1341)","v":0}]
[0,{"$f":"B1339","v":"012003007000"},{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1340-S1340","v":0},0,null,null,{"$f":"SUM(V1340:W1340)","v":0},{"$f":"U1340+X1340","v":0},null,null,{"$f":"U1340+X1340+Z1340+AA1340","v":0},{"$f":"AB1340-U1340","v":0},0,null,null,{"$f":"SUM(AE1340:AF1340)","v":0},{"$f":"AD1340+AG1340","v":0},null,null,{"$f":"AD1340+AG1340+AI1340+AJ1340","v":0},{"$f":"AK1340-AD1340","v":0},{"$f":"IFERROR(AD1340/AD1339*INDEX((Cover!FA$4:FA$4930),MATCH(B1340,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1340:AO1340)","v":0},{"$f":"AM1340+AP1340","v":0},null,null,{"$f":"AM1340+AP1340+AR1340+AS1340","v":0},{"$f":"AT1340-AM1340","v":0}]
[0,"012003007000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1341-S1341","v":0},0,null,null,{"$f":"SUM(V1341:W1341)","v":0},{"$f":"U1341+X1341","v":0},null,null,{"$f":"U1341+X1341+Z1341+AA1341","v":0},{"$f":"AB1341-U1341","v":0},0,null,null,{"$f":"SUM(AE1341:AF1341)","v":0},{"$f":"AD1341+AG1341","v":0},null,null,{"$f":"AD1341+AG1341+AI1341+AJ1341","v":0},{"$f":"AK1341-AD1341","v":0},{"$f":"IFERROR(AD1341/AD1339*INDEX((Cover!FA$4:FA$4930),MATCH(B1341,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1341:AO1341)","v":0},{"$f":"AM1341+AP1341","v":0},null,null,{"$f":"AM1341+AP1341+AR1341+AS1341","v":0},{"$f":"AT1341-AM1341","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1342,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1342,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007000"},{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1343:I1344)","v":195},91,182,162,294,{"$f":"SUM(N1343:N1344)","v":0},0,0,0,{"$f":"SUM(M1342:Q1342)","v":294},{"$f":"SUM(S1343:S1344)","v":0},{"$f":"SUM(T1343:T1344)","v":294},311,0,0,0,311,{"$f":"SUM(Z1343:Z1344)","v":0},{"$f":"SUM(AA1343:AA1344)","v":0},311,0,328,0,0,{"$f":"SUM(AG1343:AG1344)","v":0},{"$f":"SUM(AH1343:AH1344)","v":328},0,{"$f":"SUM(AJ1343:AJ1344)","v":0},{"$f":"SUM(AK1343:AK1344)","v":328},{"$f":"SUM(AL1343:AL1344)","v":0},{"$f":"SUM(AM1343:AM1344)","v":196.416},{"$f":"SUM(AN1343:AN1344)","v":0},0,{"$f":"SUM(AP1343:AP1344)","v":0},{"$f":"SUM(AQ1343:AQ1344)","v":196.416},0,{"$f":"SUM(AS1343:AS1344)","v":0},{"$f":"SUM(AT1343:AT1344)","v":196.416},{"$f":"SUM(AU1343:AU1344)","v":0}]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1343,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1343,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1343:Q1343)","v":0},null,{"$f":"R1343-S1343","v":0},0,null,null,{"$f":"SUM(V1343:W1343)","v":0},{"$f":"U1343+X1343","v":0},null,null,{"$f":"U1343+X1343+Z1343+AA1343","v":0},{"$f":"AB1343-U1343","v":0},0,null,null,{"$f":"SUM(AE1343:AF1343)","v":0},{"$f":"AD1343+AG1343","v":0},null,null,{"$f":"AD1343+AG1343+AI1343+AJ1343","v":0},{"$f":"AK1343-AD1343","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1343,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1343:AO1343)","v":0},{"$f":"AM1343+AP1343","v":0},null,null,{"$f":"AM1343+AP1343+AR1343+AS1343","v":0},{"$f":"AT1343-AM1343","v":0}]
[1,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1344,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1344,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007057"},{"$f":"C1316","v":"Poverty and Inequality Statistics"},"Other transfers to households",null,"Other machinery and equipment",null,null,195,91,182,162,294,0,0,0,0,294,null,294,311,null,null,0,311,null,null,311,0,328,null,null,0,328,null,null,328,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1344,Cover!FJ$4:FJ$4930,0)),0)","v":196.416},null,null,0,196.416,null,null,196.416,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1345,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1345,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1345,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1346,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1346,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1346,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1347,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1347,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1347,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1348,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1348,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1348,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1256&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1349,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1349,Cover!$EM$4:$EM$4930,0)),0)","v":"012003007062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1349,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1231,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1268,I1314,I1338,I1350)","v":75819},{"$f":"SUM(J1268,J1314,J1338,J1350)","v":72479},{"$f":"SUM(K1268,K1314,K1338,K1350)","v":28103},26267,26537,0,0,0,0,26537,0,26537,96817,0,0,0,96817,0,0,96817,0,28709,0,0,0,28709,0,0,28709,0,28720.519930855138,0,0,0,28720.519930855138,0,0,28720.519930855138,{"$f":"SUM(AU1268,AU1314,AU1338,AU1350)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1352-I1266","v":0},{"$f":"J1352-J1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(L1240:L1249,\"=0\")+COUNTBLANK(L1240:L1249))=10))),1,0)","v":0},{"$f":"IF(AND(J1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(M1240:M1249,\"=0\")+COUNTBLANK(M1240:M1249))=10))),1,0)","v":0},{"$f":"IF(AND(K1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(N1240:N1249,\"=0\")+COUNTBLANK(N1240:N1249))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(P1240:P1249,\"=0\")+COUNTBLANK(P1240:P1249))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(S1240:S1249,\"=0\")+COUNTBLANK(S1240:S1249))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(Y1240:Y1249,\"=0\")+COUNTBLANK(Y1240:Y1249))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1266>0,(OR((COUNTIF($F1240:$F1249,\"=0\")+COUNTBLANK($F1240:$F1249))=10,(COUNTIF($G1240:$G1249,\"=0\")+COUNTBLANK($G1240:$G1249))=10,(COUNTIF($I1240:$I1249,\"=0\")+COUNTBLANK($I1240:$I1249))=10,(COUNTIF(AH1240:AH1249,\"=0\")+COUNTBLANK(AH1240:AH1249))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1339","v":0},{"$f":"+J1339","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1359:Q1359)","v":0},{"$f":"+S1339","v":0},{"$f":"SUM(T1360:T1361)","v":0},{"$f":"+U1339","v":0},{"$f":"+V1339","v":0},{"$f":"+W1339","v":0},0,0,0,0,0,0,{"$f":"+AD1339","v":0},{"$f":"+AE1339","v":0},{"$f":"+AF1339","v":0},{"$f":"SUM(AG1360:AG1361)","v":0},{"$f":"SUM(AH1360:AH1361)","v":0},0,{"$f":"SUM(AJ1360:AJ1361)","v":0},{"$f":"SUM(AK1360:AK1361)","v":0},{"$f":"SUM(AL1360:AL1361)","v":0},{"$f":"+AM1339","v":0},{"$f":"+AN1339","v":0},{"$f":"+AO1339","v":0},{"$f":"SUM(AP1360:AP1361)","v":0},{"$f":"SUM(AQ1360:AQ1361)","v":0},0,{"$f":"SUM(AS1360:AS1361)","v":0},{"$f":"SUM(AT1360:AT1361)","v":0},{"$f":"SUM(AU1360:AU1361)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1361:Q1361)","v":0},null,{"$f":"R1361-S1361","v":0},null,null,null,{"$f":"SUM(V1361:W1361)","v":0},{"$f":"U1361+X1361","v":0},null,null,{"$f":"U1361+X1361+Z1361+AA1361","v":0},{"$f":"AB1361-U1361","v":0},null,null,null,{"$f":"SUM(AE1361:AF1361)","v":0},{"$f":"AD1361+AG1361","v":0},null,null,{"$f":"AD1361+AG1361+AI1361+AJ1361","v":0},{"$f":"AK1361-AD1361","v":0},null,null,null,{"$f":"SUM(AN1361:AO1361)","v":0},{"$f":"AM1361+AP1361","v":0},null,null,{"$f":"AM1361+AP1361+AR1361+AS1361","v":0},{"$f":"AT1361-AM1361","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1362:Q1362)","v":0},null,{"$f":"R1362-S1362","v":0},null,null,null,{"$f":"SUM(V1362:W1362)","v":0},{"$f":"U1362+X1362","v":0},null,null,{"$f":"U1362+X1362+Z1362+AA1362","v":0},{"$f":"AB1362-U1362","v":0},null,null,null,{"$f":"SUM(AE1362:AF1362)","v":0},{"$f":"AD1362+AG1362","v":0},null,null,{"$f":"AD1362+AG1362+AI1362+AJ1362","v":0},{"$f":"AK1362-AD1362","v":0},null,null,null,{"$f":"SUM(AN1362:AO1362)","v":0},{"$f":"AM1362+AP1362","v":0},null,null,{"$f":"AM1362+AP1362+AR1362+AS1362","v":0},{"$f":"AT1362-AM1362","v":0}]

{"sheet":"4","index":7,"n_rows":1062,"n_cols":56,"rows_kept":1062,"cut":false,"hidden":false,"merged":[[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,26,44,26],[42,27,44,27],[181,26,183,26],[181,27,183,27],[181,28,183,28],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[338,37,338,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[501,26,503,26],[501,27,503,27],[501,28,503,28],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[651,26,653,26],[651,27,653,27],[651,28,653,28],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[651,24,653,24],[651,25,653,25],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[801,26,803,26],[801,27,803,27],[801,28,803,28],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[951,26,953,26],[951,27,953,27],[951,28,953,28],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[951,24,953,24],[951,25,953,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":5}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":5}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",4,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Methodology, Standards and Research"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide expertise on quality, methodology, statistical standards and practices for official statistics, in line with international best practice. Build and maintain a business sampling frame. Conduct policy research and analysis on emerging policy matters."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Percentage methodological support provided on time ","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,0.01,0.01,0.9,0,0.9,null,0.9,0,null,"Methodology, Standards and Research",null,null,null,"No",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of reports to improve systems support ","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,0,0.75,3,0,3,null,3,0,null,"Methodology, Standards and Research",null,null,null,"No",0]
[1,null,null,null,null,"Number and timeliness of survey monitoring and evaluation reports","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,0,1,4,0,4,null,4,0,null,"Methodology, Standards and Research",null,null,null,"No",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Programme Management for Methodology, Standards and Research",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":968},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":2165},4741,4708,4145,0,0,0,0,4145,0,4145,4171,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":4171},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,4171,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":4462},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":4462},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,4462,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":4505.1559896043927},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":4505.1559896043927},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,4505.1559896043927,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Policy Research and Analysis",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":5054},5490,7067,6799,6350,0,0,0,0,6350,0,6350,6697,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,6697,0,0,6697,0,7190,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":7190},0,0,7190,0,7263.6919790199054,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,7263.6919790199054,0,0,7263.6919790199054,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Methodology and Evaluation",null,null,12539,13838,19647,18327,16916,0,0,0,0,16916,0,16916,16667,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,16667,0,0,16667,0,17917,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,17917,0,0,17917,0,17919.175943642054,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,17919.175943642054,0,0,17919.175943642054,0]
[1,4,1,null,4,"Survey Standards",null,null,4723,5397,7591,7315,6175,0,0,0,0,6175,0,6175,5668,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,5668,0,0,5668,0,6085,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,6085,0,0,6085,0,6089.0719822807823,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,6089.0719822807823,0,0,6089.0719822807823,0]
[1,5,1,null,5,"Business Register",null,null,33196,31259,34376,33962,33261,0,0,0,0,33261,0,33261,34190,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,34190,0,0,34190,0,36769,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,36769,0,0,36769,0,36776.375881432352,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,36776.375881432352,0,0,36776.375881432352,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":56480},58149,73422,71111,66847,0,0,0,0,66847,0,{"$f":"SUM(T47:T71)","v":66847},67393,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,67393,{"$f":"SUM(Z47:Z71)","v":0},0,67393,{"$f":"SUM(AC47:AC71)","v":0},72423,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},72423,{"$f":"SUM(AI47:AI71)","v":0},0,72423,0,72553.471775979488,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},72553.471775979488,0,0,72553.471775979488,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4081,$F74,I$330:I$4081)","v":52668},56389,72537,70097,66247,0,0,0,0,66247,0,66247,66903,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":66903},{"$f":"SUMIF($F$330:$F$4081,$F74,Z$330:Z$4081)","v":0},0,66903,0,71904,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":71904},{"$f":"SUMIF($F$330:$F$4081,$F74,AI$330:AI$4081)","v":0},0,71904,0,72033.487775979491,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":72033.487775979491},{"$f":"SUMIF($F$330:$F$4081,$F74,AR$330:AR$4081)","v":0},0,72033.487775979491,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Methodology, Standards and ResearchCompensation of employees"},null,"Compensation of employees",null,null,51334,54860,69207,67871,62508,0,0,0,0,62508,0,62508,62860,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F75,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F75,W$356:W$4081))","v":0},0,62860,0,0,62860,0,67639,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F75,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F75,AF$356:AF$4081))","v":0},0,67639,0,0,67639,0,67637.359775979494,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F75,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F75,AO$356:AO$4081))","v":0},0,67637.359775979494,0,0,67637.359775979494,0]
[1,null,null,null,null,"Salaries and wages",null,null,44976,47866,60576,59440,53984,0,0,0,0,53984,0,53984,53843,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F76,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F76,W$335:W$4081))","v":0},0,53843,0,0,53843,0,57936,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F76,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F76,AF$335:AF$4081))","v":0},0,57936,0,0,57936,0,57934.577520735329,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F76,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F76,AO$335:AO$4081))","v":0},0,57934.577520735329,0,0,57934.577520735329,0]
[1,null,null,null,null,"Social contributions",null,null,6358,6994,8631,8431,8524,0,0,0,0,8524,0,8524,9017,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F77,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F77,W$335:W$4081))","v":0},0,9017,0,0,9017,0,9703,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F77,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F77,AF$335:AF$4081))","v":0},0,9703,0,0,9703,0,9702.782255244163,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F77,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F77,AO$335:AO$4081))","v":0},0,9702.782255244163,0,0,9702.782255244163,0]
[1,null,null,{"$f":"$G$8&F78","v":"Methodology, Standards and ResearchGoods and services"},null,"Goods and services",null,null,1334,1529,3330,2226,3739,0,0,0,0,3739,0,3739,4043,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F78,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F78,W$356:W$4081))","v":0},0,4043,0,0,4043,0,4265,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F78,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F78,AF$356:AF$4081))","v":0},0,4265,0,0,4265,0,4396.1279999999997,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F78,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F78,AO$356:AO$4081))","v":0},0,4396.1279999999997,0,0,4396.1279999999997,0]
[1,null,null,null,null,"Administrative fees",null,null,0,0,50,5,53,0,0,-41,0,12,0,12,46,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F79,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F79,W$335:W$4081))","v":0},0,46,0,0,46,0,49,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F79,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F79,AF$335:AF$4081))","v":0},0,49,0,0,49,0,53.564140703517587,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F79,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F79,AO$335:AO$4081))","v":0},0,53.564140703517587,0,0,53.564140703517587,0]
[1,null,null,null,null,"Advertising",null,null,0,0,45,45,73,0,0,-20,0,53,0,53,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F80,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F80,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F80,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F80,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F80,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F80,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Minor assets",null,null,7,1,24,24,28,0,0,4,0,32,0,32,29,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F81,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F81,W$335:W$4081))","v":0},0,29,0,0,29,0,27,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F81,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F81,AF$335:AF$4081))","v":0},0,27,0,0,27,0,27.986003711792588,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F81,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F81,AO$335:AO$4081))","v":0},0,27.986003711792588,0,0,27.986003711792588,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F82,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F82,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F82,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F82,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F82,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F82,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,58,175,175,185,0,0,0,0,185,0,185,196,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F83,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F83,W$335:W$4081))","v":0},0,196,0,0,196,0,207,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F83,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F83,AF$335:AF$4081))","v":0},0,207,0,0,207,0,214.12040912667192,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F83,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F83,AO$335:AO$4081))","v":0},0,214.12040912667192,0,0,214.12040912667192,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4081,$F84,I$330:I$4081)","v":1},3,121,20,56,0,0,27,0,83,0,83,50,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F84,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F84,W$335:W$4081))","v":0},0,50,{"$f":"SUMIF($F$330:$F$4081,$F84,Z$330:Z$4081)","v":0},0,50,0,52,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F84,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F84,AF$335:AF$4081))","v":0},0,52,{"$f":"SUMIF($F$330:$F$4081,$F84,AI$330:AI$4081)","v":0},0,52,0,52.639630923193039,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F84,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F84,AO$335:AO$4081))","v":0},0,52.639630923193039,0,0,52.639630923193039,0]
[1,null,null,null,null,"Communication (G&S)",null,null,518,353,606,364,680,0,0,-243,0,437,0,437,923,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F85,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F85,W$335:W$4081))","v":0},0,923,0,0,923,0,987,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F85,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F85,AF$335:AF$4081))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":987},0,0,987,0,1005.7683437308224,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F85,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F85,AO$335:AO$4081))","v":0},0,1005.7683437308224,0,0,1005.7683437308224,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F86,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F86,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F86,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F86,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F86,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F86,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,445,0,434,0,0,-222,0,212,0,212,456,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F87,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F87,W$335:W$4081))","v":0},0,456,0,0,456,0,480,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F87,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F87,AF$335:AF$4081))","v":0},0,480,0,0,480,0,490.87186486076018,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F87,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F87,AO$335:AO$4081))","v":0},0,490.87186486076018,0,0,490.87186486076018,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F88,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F88,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F88,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F88,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F88,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F88,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F89,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F89,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F89,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F89,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F89,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F89,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F90,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F90,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F90,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F90,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F90,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F90,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F91,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F91,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F91,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F91,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F91,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F91,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,9,13,4,4,0,0,0,5,0,5,0,5,17,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F92,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F92,W$335:W$4081))","v":0},0,17,0,0,17,0,18,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F92,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F92,AF$335:AF$4081))","v":0},0,18,0,0,18,0,18.120842131453454,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F92,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F92,AO$335:AO$4081))","v":0},0,18.120842131453454,0,0,18.120842131453454,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F93,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F93,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F93,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F93,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F93,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F93,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4081,$F94,I$330:I$4081)","v":0},0,12,12,12,0,0,0,0,12,0,12,13,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F94,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F94,W$335:W$4081))","v":0},0,13,{"$f":"SUMIF($F$330:$F$4081,$F94,Z$330:Z$4081)","v":0},0,13,0,13,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F94,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F94,AF$335:AF$4081))","v":0},0,13,{"$f":"SUMIF($F$330:$F$4081,$F94,AI$330:AI$4081)","v":0},0,13,0,13.275449867482592,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F94,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F94,AO$335:AO$4081))","v":0},0,13.275449867482592,{"$f":"SUMIF($F$330:$F$4081,$F94,AR$330:AR$4081)","v":0},0,13.275449867482592,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F95,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F95,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F95,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F95,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F95,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F95,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F96,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F96,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F96,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F96,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F96,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F96,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F97,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F97,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F97,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F97,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F97,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F97,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F98,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F98,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F98,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F98,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F98,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F98,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F99,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F99,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F99,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F99,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F99,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F99,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F100,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F100,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F100,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F100,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F100,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F100,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F101,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F101,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F101,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F101,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F101,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F101,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F102,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F102,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F102,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F102,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F102,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F102,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F103,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F103,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F103,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F103,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F103,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F103,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4081,$F104,I$330:I$4081)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F104,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F104,W$335:W$4081))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4081,$F104,Z$330:Z$4081)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F104,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F104,AF$335:AF$4081))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4081,$F104,AI$330:AI$4081)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F104,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F104,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F105,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F105,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F105,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F105,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F105,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F105,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F106,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F106,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F106,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F106,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F106,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F106,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,24,22,38,38,27,0,0,27,0,54,0,54,47,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F107,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F107,W$335:W$4081))","v":0},0,47,0,0,47,0,50,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F107,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F107,AF$335:AF$4081))","v":0},0,50,0,0,50,0,51.558727642618862,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F107,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F107,AO$335:AO$4081))","v":0},0,51.558727642618862,0,0,51.558727642618862,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,294,198,270,101,363,0,0,-208,0,155,0,155,402,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F108,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F108,W$335:W$4081))","v":0},0,402,0,0,402,0,421,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F108,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F108,AF$335:AF$4081))","v":0},0,421,0,0,421,0,430.9526960041353,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F108,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F108,AO$335:AO$4081))","v":0},0,430.9526960041353,0,0,430.9526960041353,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F109,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F109,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F109,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F109,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F109,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F109,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F110,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F110,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F110,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F110,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F110,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F110,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F111,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F111,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F111,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F111,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F111,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F111,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F112,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F112,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F112,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F112,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F112,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F112,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,459,737,1155,1053,1404,0,0,477,0,1881,0,1881,1434,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F113,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F113,W$335:W$4081))","v":0},0,1434,0,0,1434,0,1508,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F113,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F113,AF$335:AF$4081))","v":0},0,1508,0,0,1508,0,1570.4919332157092,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F113,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F113,AO$335:AO$4081))","v":0},0,1570.4919332157092,0,0,1570.4919332157092,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4081,$F114,I$330:I$4081)","v":11},129,299,299,316,0,0,0,0,316,0,316,335,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F114,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F114,W$335:W$4081))","v":0},0,335,{"$f":"SUMIF($F$330:$F$4081,$F114,Z$330:Z$4081)","v":0},0,335,0,354,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F114,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F114,AF$335:AF$4081))","v":0},0,354,{"$f":"SUMIF($F$330:$F$4081,$F114,AI$330:AI$4081)","v":0},0,354,0,366.17693154996067,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F114,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F114,AO$335:AO$4081))","v":0},0,366.17693154996067,{"$f":"SUMIF($F$330:$F$4081,$F114,AR$330:AR$4081)","v":0},0,366.17693154996067,0]
[1,null,null,null,null,"Operating payments",null,null,11,15,86,86,108,0,0,194,0,302,0,302,95,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F115,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F115,W$335:W$4081))","v":0},0,95,0,0,95,0,99,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F115,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F115,AF$335:AF$4081))","v":0},0,99,0,0,99,0,100.6010265318823,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F115,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F115,AO$335:AO$4081))","v":0},0,100.6010265318823,0,0,100.6010265318823,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F116,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F116,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F116,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F116,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F116,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F116,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"Methodology, Standards and ResearchInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F117,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F117,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F117,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F117,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F117,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F117,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F118,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F118,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F118,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F118,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F118,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F118,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F119,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F119,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F119,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F119,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F119,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F119,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,62,34,385,385,60,0,0,0,0,60,0,60,26,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,26,0,0,26,0,28,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,28,0,0,28,0,30,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,30,0,0,30,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Methodology, Standards and ResearchProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F121,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F121,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F121,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F121,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F121,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F121,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F122,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F122,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F122,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F122,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F122,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F122,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F123,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F123,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F123,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F123,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F123,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F123,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4081,$F124,I$330:I$4081)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F124,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F124,W$335:W$4081))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4081,$F124,Z$330:Z$4081)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F124,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F124,AF$335:AF$4081))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4081,$F124,AI$330:AI$4081)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F124,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F124,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F125,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F125,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F125,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F125,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F125,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F125,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F126,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F126,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F126,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F126,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F126,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F126,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F127,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F127,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F127,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F127,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F127,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F127,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Methodology, Standards and ResearchDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F128,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F128,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F128,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F128,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F128,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F128,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F129,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F129,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F129,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F129,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F129,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F129,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F130,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F130,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F130,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F130,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F130,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F130,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Methodology, Standards and ResearchHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F131,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F131,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F131,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F131,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F131,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F131,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Methodology, Standards and ResearchForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F132,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F132,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F132,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F132,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F132,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F132,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"Methodology, Standards and ResearchPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F133,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F133,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F133,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F133,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F133,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F133,AO$356:AO$4081))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4081,$F134,I$330:I$4081)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F134,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F134,W$335:W$4081))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4081,$F134,Z$330:Z$4081)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F134,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F134,AF$335:AF$4081))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4081,$F134,AI$330:AI$4081)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F134,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F134,AO$335:AO$4081))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4081,$F134,AR$330:AR$4081)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F135,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F135,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F135,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F135,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F135,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F135,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F136,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F136,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F136,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F136,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F136,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F136,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F137,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F137,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F137,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F137,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F137,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F137,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F138,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F138,W$335:W$4081))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F138,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F138,AF$335:AF$4081))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F138,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F138,AO$335:AO$4081))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F139,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F139,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F139,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F139,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F139,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F139,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Methodology, Standards and ResearchNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F140,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F140,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F140,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F140,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F140,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F140,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Methodology, Standards and ResearchHouseholds"},null,"Households",null,null,62,33,385,385,60,0,0,0,0,60,0,60,26,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F141,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F141,W$356:W$4081))","v":0},0,26,0,0,26,0,28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F141,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F141,AF$356:AF$4081))","v":0},0,28,0,0,28,0,30,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F141,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F141,AO$356:AO$4081))","v":0},0,30,0,0,30,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,62,33,385,385,60,0,0,0,0,60,0,60,26,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F142,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F142,W$335:W$4081))","v":0},0,26,0,0,26,0,28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F142,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F142,AF$335:AF$4081))","v":0},0,28,0,0,28,0,30,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F142,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F142,AO$335:AO$4081))","v":0},0,30,0,0,30,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F143,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F143,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F143,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F143,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F143,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F143,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4081,$F144,I$330:I$4081)","v":440},497,500,629,540,0,0,0,0,540,0,540,464,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,464,{"$f":"SUMIF($F$330:$F$4081,$F144,Z$330:Z$4081)","v":0},0,464,0,491,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,491,{"$f":"SUMIF($F$330:$F$4081,$F144,AI$330:AI$4081)","v":0},0,491,0,489.98400000000004,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,489.98400000000004,0,0,489.98400000000004,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Methodology, Standards and ResearchBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F145,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F145,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F145,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F145,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F145,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F145,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F146,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F146,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F146,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F146,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F146,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F146,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F147,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F147,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F147,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F147,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F147,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F147,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Methodology, Standards and ResearchMachinery and equipment"},null,"Machinery and equipment",null,null,440,476,500,629,540,0,0,0,0,540,0,540,464,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F148,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F148,W$356:W$4081))","v":0},0,464,0,0,464,0,491,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F148,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F148,AF$356:AF$4081))","v":0},0,491,0,0,491,0,489.98400000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F148,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F148,AO$356:AO$4081))","v":0},0,489.98400000000004,0,0,489.98400000000004,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F149,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F149,W$335:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F149,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F149,AF$335:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F149,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F149,AO$335:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,440,476,500,629,540,0,0,0,0,540,0,540,464,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F150,V$335:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F150,W$335:W$4081))","v":0},0,464,0,0,464,0,491,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F150,AE$335:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F150,AF$335:AF$4081))","v":0},0,491,0,0,491,0,489.98400000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F150,AN$335:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4081,$F150,AO$335:AO$4081))","v":0},0,489.98400000000004,0,0,489.98400000000004,0]
[0,null,null,{"$f":"$G$8&F151","v":"Methodology, Standards and ResearchHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F151,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F151,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F151,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F151,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F151,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F151,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,"Methodology, Standards and ResearchSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F152,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F152,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F152,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F152,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F152,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F152,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,"Methodology, Standards and ResearchBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F153,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F153,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F153,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F153,AF$356:AF$4081))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F153,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F153,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[0,null,null,"Methodology, Standards and ResearchLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F154,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F154,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F154,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F154,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F154,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F154,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,"Methodology, Standards and ResearchSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,21,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F155,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F155,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F155,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F155,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F155,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F155,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,"Methodology, Standards and ResearchPayments for financial assets",null,"Payments for financial assets",null,null,3310,1229,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4081,$F156,V$356:V$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4081,$F156,W$356:W$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4081,$F156,AE$356:AE$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4081,$F156,AF$356:AF$4081))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4081,$F156,AN$356:AN$4081))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4081,$F156,AO$356:AO$4081))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":56480},58149,73422,71111,66847,0,0,0,0,66847,0,66847,67393,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},67393,0,0,67393,0,72423,0,0,0,72423,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,72423,0,72553.471775979488,0,0,0,72553.471775979488,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,72553.471775979488,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4081,$F162,I$335:I$4081)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,S$335:S$4081)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,U$335:U$4081)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,Z$335:Z$4081)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AA$335:AA$4081)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AD$335:AD$4081)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AI$335:AI$4081)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AJ$335:AJ$4081)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AM$335:AM$4081)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AR$335:AR$4081)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F162,AS$335:AS$4081)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,S$335:S$4081)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,Z$335:Z$4081)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,AA$335:AA$4081)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,AI$335:AI$4081)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,AJ$335:AJ$4081)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,AR$335:AR$4081)","v":0},{"$f":"SUMIF($F$335:$F$4081,$F163,AS$335:AS$4081)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,0,0,0,0,14,0,0,0,0,{"$f":"SUM(M185:Q185)","v":14},null,{"$f":"R185-S185","v":14},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Social benefits","Current","Programme Management for Methodology, Standards and Research",0,"Other","Leave gratuities","Employee social benefit",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,18,33,335,335,21,0,0,0,0,21,null,{"$f":"R186-S186","v":21},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Business Register",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,3,"Employee social benefits",null,null,44,0,50,50,25,0,0,0,0,25,null,25,26,null,null,0,26,null,null,26,0,28,null,null,0,28,null,null,28,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":30},null,null,0,30,null,null,30,0,null,"Social benefits","Current","Methodology and Evaluation",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,4,"Communication",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Programme Management for Methodology, Standards and Research",0,"Other","Radio and television licences","South African Broadcasting Corporation",""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,0,0,0,0,0,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD190+AG190","v":0},null,null,0,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:BB270,\"<>0\")-COUNTBLANK(F270:BB270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,0,{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,0,{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":62},34,385,385,60,0,0,0,0,60,0,60,26,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":26},0,0,26,0,28,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":28},0,0,28,0,30,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":30},0,0,30,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,3310,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,"Business Register",null,"Damages and losses","Damages and losses",{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,0,1,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,"Programme Management for Methodology, Standards and Research",null,"Damages and losses","Damages and losses",{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,3,"Thefts and losses",null,null,0,546,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Methodology and Evaluation",null,"Damages and losses","Damages and losses",{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[1,null,null,null,4,"Thefts and losses",null,null,0,682,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Survey Standards",null,"Damages and losses","Damages and losses",""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Methodology, Standards and Research"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Methodology, Standards and Research"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Programme Management for Methodology, Standards and Research"}]
[1,null,null,null,null,"Subprogramme manager","Ms N Makhatha",null,null,"Post:","Deputy Director-General: Methodology and Standards"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides methodological support to survey areas","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012004001"},null,null,1,"Programme Management for Methodology, Standards and Research",0,null,968,2165,4741,4708,4145,0,0,0,0,{"$f":"SUM(M356:Q356)","v":4145},null,{"$f":"R356-S356","v":4145},4171,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":4171},null,null,{"$f":"U356+X356+Z356+AA356","v":4171},{"$f":"AB356-U356","v":0},4462,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":4462},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":4462},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":4505.1559896043927},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":4505.1559896043927},null,null,{"$f":"AM356+AP356+AR356+AS356","v":4505.1559896043927},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,0,{"$f":"U357+X357","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":0},null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":968},2165,4741,4708,4145,0,0,0,0,4145,0,4145,4171,0,0,0,4171,0,0,4171,0,4462,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":4462},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":4462},{"$f":"SUM(AL356:AL365)","v":0},{"$f":"SUM(AM356:AM365)","v":4505.1559896043927},0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":4505.1559896043927},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":4505.1559896043927},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":932},2105,4698,4665,4086,0,0,0,0,4086,0,4086,4122,0,0,0,{"$f":"U368+X368","v":4122},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":4122},0,4410,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":4410},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":4410},{"$f":"SUM(AL369,AL372,AL411)","v":0},{"$f":"SUM(AM369,AM372,AM411)","v":4453.4119896043931},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":4453.4119896043931},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":4453.4119896043931},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":749},1694,3601,3601,2954,0,0,0,0,2954,0,2954,2917,0,0,0,{"$f":"U369+X369","v":2917},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":2917},0,3139,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":3139},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":3139},{"$f":"SUM(AL370:AL371)","v":0},{"$f":"SUM(AM370:AM371)","v":3138.6919896043928},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":3138.6919896043928},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":3138.6919896043928},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012004001001"},null,null,null,"Salaries and wages",null,null,652,1506,3217,3217,2584,0,0,0,0,{"$f":"SUM(M370:Q370)","v":2584},null,{"$f":"R370-S370","v":2584},2526,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":2526},null,null,{"$f":"U370+X370+Z370+AA370","v":2526},{"$f":"AB370-U370","v":0},2718,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":2718},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":2718},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":2717.7332996956802},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":2717.7332996956802},null,null,{"$f":"AM370+AP370+AR370+AS370","v":2717.7332996956802},{"$f":"AT370-AM370","v":0}]
[1,"012004001001",null,null,null,"Social contributions",null,null,97,188,384,384,370,0,0,0,0,{"$f":"SUM(M371:Q371)","v":370},null,{"$f":"R371-S371","v":370},391,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":391},null,null,{"$f":"U371+X371+Z371+AA371","v":391},{"$f":"AB371-U371","v":0},421,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":421},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":421},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":420.95868990871281},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":420.95868990871281},null,null,{"$f":"AM371+AP371+AR371+AS371","v":420.95868990871281},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":183},411,1097,1064,1132,0,0,0,0,1132,0,1132,1205,0,0,0,1205,{"$f":"SUM(Z373:Z410)","v":0},0,1205,0,1271,0,0,0,{"$f":"SUM(AH373:AH410)","v":1271},0,0,{"$f":"SUM(AK373:AK410)","v":1271},0,1314.72,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":1314.72},0,0,{"$f":"SUM(AT373:AT410)","v":1314.72},0]
[0,{"$f":"B372","v":"012004001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M373:Q373)","v":0},null,{"$f":"R373-S373","v":0},0,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":0},null,null,{"$f":"U373+X373+Z373+AA373","v":0},{"$f":"AB373-U373","v":0},0,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":0},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":0},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,"012004001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Minor assets",null,null,1,1,1,1,0,0,0,0,0,0,null,0,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":1.0343981117230527},null,null,0,1.0343981117230527,null,null,1.0343981117230527,0]
[0,"012004001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Bursaries: Employees",null,null,0,58,175,175,185,0,0,0,0,185,null,185,196,null,null,0,196,null,null,196,0,207,null,null,0,207,null,null,207,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":214.12040912667192},null,null,0,214.12040912667192,null,null,214.12040912667192,0]
[1,"012004001002",null,null,null,"Catering: Departmental activities",null,null,0,0,7,7,16,0,0,0,0,16,null,16,8,null,null,0,8,null,null,8,0,8,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":8},null,null,8,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":8.2751848937844219},null,null,0,8.2751848937844219,null,null,8.2751848937844219,0]
[1,"012004001002",null,null,null,"Communication (G&S)",null,null,54,35,35,35,72,0,0,12,0,84,null,84,90,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":90},null,null,90,0,95,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":95},null,null,95,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":98.267820613690006},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":98.267820613690006},null,null,98.267820613690006,0]
[0,"012004001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,295,0,293,0,0,-140,0,153,null,153,289,null,null,0,289,null,null,289,0,304,null,null,0,304,null,null,304,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":314.45702596380806},null,null,0,314.45702596380806,null,null,314.45702596380806,0]
[0,"012004001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,5,0,5,null,5,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Entertainment",null,null,0,0,6,6,6,0,0,0,0,6,null,6,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":7.2407867820613694},null,null,0,7.2407867820613694,null,null,7.2407867820613694,0]
[0,"012004001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Consumable supplies",null,null,5,7,8,8,1,0,0,0,0,1,null,1,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":11.37837922895358},null,null,0,11.37837922895358,null,null,11.37837922895358,0]
[1,"012004001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,45,21,20,20,51,0,0,-20,0,31,null,31,53,null,null,0,53,null,null,53,0,56,null,null,0,56,null,null,56,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":57.926294256490955},null,null,0,57.926294256490955,null,null,57.926294256490955,0]
[0,"012004001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004001002",null,null,null,"Travel and subsistence",null,null,77,160,230,492,170,0,0,155,0,325,null,325,193,null,null,0,193,null,null,193,0,204,null,null,0,204,null,null,204,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":211.01721479150274},null,null,0,211.01721479150274,null,null,211.01721479150274,0]
[1,"012004001002",null,null,null,"Training and development",null,null,0,129,299,299,316,0,0,0,0,316,null,316,335,null,null,0,335,null,null,335,0,354,null,null,0,354,null,null,354,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":366.17693154996067},null,null,0,366.17693154996067,null,null,366.17693154996067,0]
[1,"012004001002",null,null,null,"Operating payments",null,null,1,0,21,21,22,0,0,-12,0,10,null,10,23,null,null,0,23,null,null,23,0,24,null,null,0,24,null,null,24,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":24.825554681353264},null,null,0,24.825554681353264,null,null,24.825554681353264,0]
[0,"012004001002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012004001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012004001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":1},0,0,14,0,0,0,0,14,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Programme Management for Methodology, Standards and Research"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":0},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":0},0,0,0,0,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":0},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":0},{"$f":"SUM(AN423:AN424)","v":0},0,0,0,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":0},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},1,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},{"$f":"SUM(J436:J437)","v":0},0,0,14,0,0,0,0,14,{"$f":"SUM(S436:S437)","v":0},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":0},0,0,0,14,0,0,0,0,14,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":14},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":36},58,43,43,45,0,0,0,0,45,{"$f":"SUM(S439,S442,S445:S449)","v":0},45,49,0,0,0,49,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},49,0,52,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":52},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":52},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},{"$f":"SUM(AM439,AM442,AM445:AM449)","v":51.744},0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":51.744},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":51.744},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},{"$f":"SUM(AM440:AM441)","v":0},0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001054"},{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":36},58,43,43,45,{"$f":"SUM(N443:N444)","v":0},0,0,0,{"$f":"SUM(M442:Q442)","v":45},{"$f":"SUM(S443:S444)","v":0},45,49,0,0,0,49,{"$f":"SUM(Z443:Z444)","v":0},0,49,0,52,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":52},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":52},{"$f":"SUM(AL443:AL444)","v":0},{"$f":"SUM(AM443:AM444)","v":51.744},0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":51.744},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":51.744},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001057"},{"$f":"C416","v":"Programme Management for Methodology, Standards and Research"},"Other transfers to households",null,"Other machinery and equipment",null,null,36,58,43,43,45,0,0,0,0,45,null,45,49,null,null,0,49,null,null,49,0,52,null,null,0,52,null,null,52,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":51.744},null,null,0,51.744,null,null,51.744,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012004001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},1,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":968},{"$f":"SUM(J368,J414,J438,J450)","v":2165},{"$f":"SUM(K368,K414,K438,K450)","v":4741},4708,4145,0,0,0,0,4145,0,4145,4171,0,0,0,4171,0,0,4171,0,4462,0,0,0,4462,0,0,4462,0,4505.1559896043927,0,0,0,4505.1559896043927,0,0,4505.1559896043927,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":0},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},1,{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Methodology, Standards and Research"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Policy Research and Analysis"}]
[1,null,null,null,null,"Subprogramme manager","Dr H Morudu",null,null,"Post:","Chief Director: Policy Research and Analysis"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number  of research reports on policy research and analysis","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,6,2,1,null,1,6.3480000000000008,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012004002"},null,null,1,"Policy Research and Analysis",0,null,5054,5490,7067,6799,6350,0,0,0,0,{"$f":"SUM(M506:Q506)","v":6350},null,{"$f":"R506-S506","v":6350},6697,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":6697},null,null,{"$f":"U506+X506+Z506+AA506","v":6697},{"$f":"AB506-U506","v":0},7190,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":7190},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":7190},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":7263.6919790199054},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":7263.6919790199054},null,null,{"$f":"AM506+AP506+AR506+AS506","v":7263.6919790199054},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,0,{"$f":"U507+X507","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":0},null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD510+AG510","v":0},null,null,0,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":5054},5490,7067,6799,6350,0,0,0,0,6350,0,6350,6697,0,0,0,6697,0,0,6697,0,7190,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":7190},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":7190},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":7263.6919790199054},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":7263.6919790199054},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":7263.6919790199054},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":4962},5336,7017,6682,6230,0,0,0,0,6230,0,6230,6641,0,0,0,{"$f":"U518+X518","v":6641},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":6641},{"$f":"SUM(AC519,AC522,AC561)","v":0},7131,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":7131},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":7131},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":7204.555979019905},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":7204.555979019905},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":7204.555979019905},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":4754},5102,6513,6486,5563,0,0,0,0,5563,0,5563,5887,0,0,0,{"$f":"U519+X519","v":5887},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":5887},{"$f":"SUM(AC520:AC521)","v":0},6335,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":6335},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":6335},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":6334.4119790199047},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":6334.4119790199047},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":6334.4119790199047},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012004002001"},null,null,null,"Salaries and wages",null,null,4277,4571,5813,5786,4988,0,0,0,0,{"$f":"SUM(M520:Q520)","v":4988},null,{"$f":"R520-S520","v":4988},5279,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":5279},null,null,{"$f":"U520+X520+Z520+AA520","v":5279},{"$f":"AB520-U520","v":0},5681,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":5681},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":5681},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":5680.4726839482364},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":5680.4726839482364},null,null,{"$f":"AM520+AP520+AR520+AS520","v":5680.4726839482364},{"$f":"AT520-AM520","v":0}]
[1,"012004002001",null,null,null,"Social contributions",null,null,477,531,700,700,575,0,0,0,0,{"$f":"SUM(M521:Q521)","v":575},null,{"$f":"R521-S521","v":575},608,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":608},null,null,{"$f":"U521+X521+Z521+AA521","v":608},{"$f":"AB521-U521","v":0},654,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":654},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":654},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":653.93929507166808},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":653.93929507166808},null,null,{"$f":"AM521+AP521+AR521+AS521","v":653.93929507166808},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":208},234,504,196,667,0,0,0,0,667,0,667,754,0,0,0,754,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},754,0,796,0,0,0,{"$f":"SUM(AH523:AH560)","v":796},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":796},{"$f":"SUM(AL523:AL560)","v":0},870.14400000000001,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":870.14400000000001},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":870.14400000000001},{"$f":"SUM(AU523:AU560)","v":0}]
[1,{"$f":"B522","v":"012004002002"},null,null,null,"Administrative fees",null,null,0,0,50,5,53,0,0,-41,0,{"$f":"SUM(M523:Q523)","v":12},null,{"$f":"R523-S523","v":12},46,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":46},null,null,{"$f":"U523+X523+Z523+AA523","v":46},{"$f":"AB523-U523","v":0},49,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":49},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":49},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":53.564140703517587},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":53.564140703517587},null,null,{"$f":"AM523+AP523+AR523+AS523","v":53.564140703517587},{"$f":"AT523-AM523","v":0}]
[0,"012004002002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004002002",null,null,null,"Minor assets",null,null,0,0,11,11,6,0,0,-3,0,3,null,3,12,null,null,0,12,null,null,12,0,9,null,null,0,9,null,null,9,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":9.8383115577889448},null,null,0,9.8383115577889448,null,null,9.8383115577889448,0]
[0,"012004002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004002002",null,null,null,"Catering: Departmental activities",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":2},null,null,2,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":2.186291457286432},null,null,0,2.186291457286432,null,null,2.186291457286432,0]
[1,"012004002002",null,null,null,"Communication (G&S)",null,null,20,0,94,30,102,0,0,-96,0,6,null,6,88,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":88},null,null,88,0,108,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":108},null,null,108,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":118.05973869346734},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":118.05973869346734},null,null,118.05973869346734,0]
[0,"012004002002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":0},null,null,0,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":0},null,null,0,0]
[0,"012004002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M534:Q534)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004002002",null,null,null,"Contractors",null,null,0,0,2,2,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004002002",null,null,null,"Consumable supplies",null,null,4,2,8,8,11,0,0,0,0,11,null,11,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":12.024603015075378},null,null,0,12.024603015075378,null,null,12.024603015075378,0]
[1,"012004002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,21,13,64,32,76,0,0,-56,0,20,null,20,66,null,null,0,66,null,null,66,0,64,null,null,0,64,null,null,64,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":69.961326633165825},null,null,0,69.961326633165825,null,null,69.961326633165825,0]
[0,"012004002002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004002002",null,null,null,"Travel and subsistence",null,null,158,217,269,102,413,0,0,193,0,606,null,606,526,null,null,0,526,null,null,526,0,549,null,null,0,549,null,null,549,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":600.13700502512563},null,null,0,600.13700502512563,null,null,600.13700502512563,0]
[1,"012004002002",null,null,null,"Training and development",null,null,4,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004002002",null,null,null,"Operating payments",null,null,1,2,4,4,4,0,0,3,0,7,null,7,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":4.3725829145728641},null,null,0,4.3725829145728641,null,null,4.3725829145728641,0]
[0,"012004002002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"012004002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012004002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":0},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Policy Research and Analysis"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},{"$f":"SUM(J573:J574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":0},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":0},0,0,0,0,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":0},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":0},{"$f":"SUM(AN573:AN574)","v":0},0,0,0,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":0},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S586:S587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Policy Research and Analysis"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":0},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":0},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":0},{"$f":"AT586-AM586","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Policy Research and Analysis"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":92},154,50,117,120,0,0,0,0,120,{"$f":"SUM(S589,S592,S595:S599)","v":0},120,56,0,0,0,56,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":56},0,59,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":59},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":59},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":59.136000000000003},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":59.136000000000003},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":59.136000000000003},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B589","v":"012004002000"},{"$f":"C566","v":"Policy Research and Analysis"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,"012004002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002000"},{"$f":"C566","v":"Policy Research and Analysis"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":92},133,50,117,120,{"$f":"SUM(N593:N594)","v":0},0,0,0,{"$f":"SUM(M592:Q592)","v":120},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":120},56,0,0,0,56,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},56,0,59,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":59},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":59},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":59.136000000000003},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":59.136000000000003},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":59.136000000000003},{"$f":"SUM(AU593:AU594)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},null,null,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},null,null,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002057"},{"$f":"C566","v":"Policy Research and Analysis"},"Other transfers to households",null,"Other machinery and equipment",null,null,92,133,50,117,120,0,0,0,0,120,null,120,56,null,null,0,56,null,null,56,0,59,null,null,0,59,null,null,59,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":59.136000000000003},null,null,0,59.136000000000003,null,null,59.136000000000003,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012004002062"},null,null,null,"Software and other intangible assets",null,null,0,21,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":5054},{"$f":"SUM(J518,J564,J588,J600)","v":5490},{"$f":"SUM(K518,K564,K588,K600)","v":7067},6799,6350,0,0,0,0,6350,0,6350,6697,0,0,0,6697,0,0,6697,0,7190,0,0,0,7190,0,0,7190,0,7263.6919790199054,0,0,0,7263.6919790199054,0,0,7263.6919790199054,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":0},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Methodology, Standards and Research"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Methodology and Evaluation"}]
[1,null,null,null,null,"Subprogramme manager","Mr G Djolov",null,null,"Post:","Chief Director: Methodology and Evaluation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage methodological support provided on time ","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,0,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":1},null,null,null,2,"Number and timeliness of evaluation reports",0,null,0,null,null,2,0,0,null,0,2.1160000000000001,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012004003"},null,null,1,"Methodology and Evaluation",0,null,12539,13838,19647,18327,16916,0,0,0,0,{"$f":"SUM(M656:Q656)","v":16916},null,{"$f":"R656-S656","v":16916},16667,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":16667},null,null,{"$f":"U656+X656+Z656+AA656","v":16667},{"$f":"AB656-U656","v":0},17917,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":17917},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":17917},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":17919.175943642054},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":17919.175943642054},null,null,{"$f":"AM656+AP656+AR656+AS656","v":17919.175943642054},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,0,{"$f":"U657+X657","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":0},null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD661+AG661","v":0},null,null,0,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":12539},13838,19647,18327,16916,0,0,0,0,16916,0,16916,16667,0,0,0,16667,0,0,16667,0,17917,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":17917},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":17917},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":17919.175943642054},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":17919.175943642054},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":17919.175943642054},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":12378},13174,19443,18123,16725,0,0,0,0,16725,0,16725,16468,0,0,0,{"$f":"U668+X668","v":16468},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":16468},{"$f":"SUM(AC669,AC672,AC711)","v":0},17706,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":17706},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":17706},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":17706.487943642056},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":17706.487943642056},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":17706.487943642056},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":12132},12928,18873,17673,16101,0,0,0,0,16101,0,16101,15814,0,0,0,{"$f":"U669+X669","v":15814},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":15814},{"$f":"SUM(AC670:AC671)","v":0},17017,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":17017},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":17017},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":17015.863943642056},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":17015.863943642056},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":17015.863943642056},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012004003001"},null,null,null,"Salaries and wages",null,null,10796,11499,16705,15705,13928,0,0,0,0,{"$f":"SUM(M670:Q670)","v":13928},null,{"$f":"R670-S670","v":13928},13515,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":13515},null,null,{"$f":"U670+X670+Z670+AA670","v":13515},{"$f":"AB670-U670","v":0},14543,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":14543},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":14543},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":14542.02910809111},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":14542.02910809111},null,null,{"$f":"AM670+AP670+AR670+AS670","v":14542.02910809111},{"$f":"AT670-AM670","v":0}]
[1,"012004003001",null,null,null,"Social contributions",null,null,1336,1429,2168,1968,2173,0,0,0,0,{"$f":"SUM(M671:Q671)","v":2173},null,{"$f":"R671-S671","v":2173},2299,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":2299},null,null,{"$f":"U671+X671+Z671+AA671","v":2299},{"$f":"AB671-U671","v":0},2474,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":2474},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":2474},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":2473.8348355509456},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":2473.8348355509456},null,null,{"$f":"AM671+AP671+AR671+AS671","v":2473.8348355509456},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":246},246,570,450,624,0,0,0,0,624,0,624,654,0,0,0,654,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},654,0,689,0,0,0,{"$f":"SUM(AH673:AH710)","v":689},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":689},{"$f":"SUM(AL673:AL710)","v":0},690.62399999999991,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":690.62399999999991},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":690.62399999999991},{"$f":"SUM(AU673:AU710)","v":0}]
[0,{"$f":"B672","v":"012004003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M673:Q673)","v":0},null,{"$f":"R673-S673","v":0},0,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":0},null,null,{"$f":"U673+X673+Z673+AA673","v":0},{"$f":"AB673-U673","v":0},0,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":0},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":0},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":0},null,null,{"$f":"AM673+AP673+AR673+AS673","v":0},{"$f":"AT673-AM673","v":0}]
[0,"012004003002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Minor assets",null,null,2,0,5,5,0,0,0,9,0,9,null,9,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Catering: Departmental activities",null,null,0,0,10,10,16,0,0,-11,0,5,null,5,17,null,null,0,17,null,null,17,0,18,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":18},null,null,18,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":18.042426705370101},null,null,0,18.042426705370101,null,null,18.042426705370101,0]
[1,"012004003002",null,null,null,"Communication (G&S)",null,null,110,44,112,42,29,0,0,0,0,29,null,29,173,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":173},null,null,173,0,183,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":183},null,null,183,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":183.43133817126272},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":183.43133817126272},null,null,183.43133817126272,0]
[0,"012004003002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":0},null,null,0,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":0},null,null,0,0]
[1,"012004003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,150,0,141,0,0,-82,0,59,null,59,167,null,null,0,167,null,null,167,0,176,null,null,0,176,null,null,176,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":176.41483889695209},null,null,0,176.41483889695209,null,null,176.41483889695209,0]
[0,"012004003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Contractors",null,null,4,7,0,0,0,0,0,0,0,0,null,0,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":7.0164992743105952},null,null,0,7.0164992743105952,null,null,7.0164992743105952,0]
[0,"012004003002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":2.0047140783744557},null,null,0,2.0047140783744557,null,null,2.0047140783744557,0]
[0,"012004003002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Consumable supplies",null,null,4,3,6,6,0,0,0,1,0,1,null,1,7,null,null,0,7,null,null,7,0,7,null,null,0,7,null,null,7,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":7.0164992743105952},null,null,0,7.0164992743105952,null,null,7.0164992743105952,0]
[1,"012004003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,40,63,22,13,45,0,0,-12,0,33,null,33,76,null,null,0,76,null,null,76,0,80,null,null,0,80,null,null,80,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":80.188563134978239},null,null,0,80.188563134978239,null,null,80.188563134978239,0]
[0,"012004003002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Travel and subsistence",null,null,78,128,254,363,375,0,0,94,0,469,null,469,199,null,null,0,199,null,null,199,0,210,null,null,0,210,null,null,210,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":210.49497822931784},null,null,0,210.49497822931784,null,null,210.49497822931784,0]
[1,"012004003002",null,null,null,"Training and development",null,null,5,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004003002",null,null,null,"Operating payments",null,null,3,1,9,9,16,0,0,1,0,17,null,17,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":6.0141422351233667},null,null,0,6.0141422351233667,null,null,6.0141422351233667,0]
[0,"012004003002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012004003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012004003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":44},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":0},50,50,25,0,0,0,0,25,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},25,26,0,0,0,26,0,0,26,0,28,0,0,0,28,0,0,28,0,30,0,0,0,30,0,0,30,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Methodology and Evaluation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Methodology and Evaluation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":44},{"$f":"SUM(J736:J737)","v":0},50,50,25,0,0,0,0,25,{"$f":"SUM(S736:S737)","v":0},25,26,0,0,0,26,0,0,26,0,28,0,0,0,28,0,0,28,0,30,0,0,0,30,0,0,30,0]
[1,null,{"$f":"C716","v":"Methodology and Evaluation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":44},0,50,50,25,0,0,0,0,25,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":25},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":26},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":26},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":26},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":28},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":28},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":28},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":30},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":30},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":30},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Methodology and Evaluation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":117},118,154,154,166,0,0,0,0,166,{"$f":"SUM(S739,S742,S745:S749)","v":0},166,173,0,0,0,173,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":173},0,183,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":183},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":183},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":182.68800000000002},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":182.68800000000002},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":182.68800000000002},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[0,{"$f":"B739","v":"012004003000"},{"$f":"C716","v":"Methodology and Evaluation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,"012004003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003000"},{"$f":"C716","v":"Methodology and Evaluation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":117},118,154,154,166,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":166},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":166},173,0,0,0,173,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},173,0,183,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":183},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":183},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":182.68800000000002},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":182.68800000000002},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":182.68800000000002},{"$f":"SUM(AU743:AU744)","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},null,null,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},null,null,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003057"},{"$f":"C716","v":"Methodology and Evaluation"},"Other transfers to households",null,"Other machinery and equipment",null,null,117,118,154,154,166,0,0,0,0,166,null,166,173,null,null,0,173,null,null,173,0,183,null,null,0,183,null,null,183,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":182.68800000000002},null,null,0,182.68800000000002,null,null,182.68800000000002,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012004003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},546,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":12539},{"$f":"SUM(J668,J714,J738,J750)","v":13838},{"$f":"SUM(K668,K714,K738,K750)","v":19647},18327,16916,0,0,0,0,16916,0,16916,16667,0,0,0,16667,0,0,16667,0,17917,0,0,0,17917,0,0,17917,0,17919.175943642054,0,0,0,17919.175943642054,0,0,17919.175943642054,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":0},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Methodology, Standards and Research"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Survey Standards"}]
[1,null,null,null,null,"Subprogramme manager","Mr J Lukhwareni",null,null,"Post:","Chief Director: Survey Standards"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of technical reports on implementing a quality management system","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,2.1160000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012004004"},null,null,1,"Survey Standards",0,null,4723,5397,7591,7315,6175,0,0,0,0,{"$f":"SUM(M806:Q806)","v":6175},null,{"$f":"R806-S806","v":6175},5668,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":5668},null,null,{"$f":"U806+X806+Z806+AA806","v":5668},{"$f":"AB806-U806","v":0},6085,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":6085},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":6085},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":6089.0719822807823},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":6089.0719822807823},null,null,{"$f":"AM806+AP806+AR806+AS806","v":6089.0719822807823},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":4723},5397,7591,7315,6175,0,0,0,0,6175,0,6175,5668,0,0,0,5668,0,0,5668,0,6085,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":6085},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":6085},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":6089.0719822807823},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":6089.0719822807823},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":6089.0719822807823},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":4620},4636,7478,7140,6082,0,0,0,0,6082,0,6082,5605,0,0,0,{"$f":"U818+X818","v":5605},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":5605},{"$f":"SUM(AC819,AC822,AC861)","v":0},6018,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":6018},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":6018},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":6022.5439822807821},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":6022.5439822807821},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":6022.5439822807821},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":4513},4587,6991,6964,5507,0,0,0,0,5507,0,5507,4972,0,0,0,{"$f":"U819+X819","v":4972},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":4972},{"$f":"SUM(AC820:AC821)","v":0},5349,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":5349},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":5349},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":5349.8719822807825},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":5349.8719822807825},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":5349.8719822807825},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012004004001"},null,null,null,"Salaries and wages",null,null,3980,4023,6144,6117,4850,0,0,0,0,{"$f":"SUM(M820:Q820)","v":4850},null,{"$f":"R820-S820","v":4850},4277,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":4277},null,null,{"$f":"U820+X820+Z820+AA820","v":4277},{"$f":"AB820-U820","v":0},4601,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":4601},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":4601},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":4601.7500449567924},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":4601.7500449567924},null,null,{"$f":"AM820+AP820+AR820+AS820","v":4601.7500449567924},{"$f":"AT820-AM820","v":0}]
[1,"012004004001",null,null,null,"Social contributions",null,null,533,564,847,847,657,0,0,0,0,{"$f":"SUM(M821:Q821)","v":657},null,{"$f":"R821-S821","v":657},695,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":695},null,null,{"$f":"U821+X821+Z821+AA821","v":695},{"$f":"AB821-U821","v":0},748,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":748},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":748},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":748.12193732399044},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":748.12193732399044},null,null,{"$f":"AM821+AP821+AR821+AS821","v":748.12193732399044},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":107},49,487,176,575,0,0,0,0,575,0,575,633,0,0,0,633,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},633,0,669,0,0,0,{"$f":"SUM(AH823:AH860)","v":669},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":669},{"$f":"SUM(AL823:AL860)","v":0},672.67200000000003,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":672.67200000000003},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":672.67200000000003},{"$f":"SUM(AU823:AU860)","v":0}]
[0,{"$f":"B822","v":"012004004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M823:Q823)","v":0},null,{"$f":"R823-S823","v":0},0,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":0},null,null,{"$f":"U823+X823+Z823+AA823","v":0},{"$f":"AB823-U823","v":0},0,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":0},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":0},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":0},null,null,{"$f":"AM823+AP823+AR823+AS823","v":0},{"$f":"AT823-AM823","v":0}]
[1,"012004004002",null,null,null,"Advertising",null,null,0,0,45,45,73,0,0,-20,0,53,null,53,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004004002",null,null,null,"Minor assets",null,null,1,0,0,0,11,0,0,0,0,11,null,11,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":12.065865470852017},null,null,0,12.065865470852017,null,null,12.065865470852017,0]
[0,"012004004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004004002",null,null,null,"Catering: Departmental activities",null,null,0,1,101,0,21,0,0,39,0,60,null,60,22,null,null,0,22,null,null,22,0,23,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":23},null,null,23,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":23.126242152466368},null,null,0,23.126242152466368,null,null,23.126242152466368,0]
[1,"012004004002",null,null,null,"Communication (G&S)",null,null,6,0,45,25,106,0,0,0,0,106,null,106,166,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":166},null,null,166,0,173,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":173},null,null,173,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":173.9495605381166},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":173.9495605381166},null,null,173.9495605381166,0]
[0,"012004004002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":0},null,null,0,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":0},null,null,0,0]
[0,"012004004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004004002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":2.0109775784753365},null,null,0,2.0109775784753365,null,null,2.0109775784753365,0]
[0,"012004004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004004002",null,null,null,"Consumable supplies",null,null,8,7,12,12,11,0,0,-11,0,0,null,0,14,null,null,0,14,null,null,14,0,15,null,null,0,15,null,null,15,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":15.082331838565022},null,null,0,15.082331838565022,null,null,15.082331838565022,0]
[1,"012004004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,26,8,29,29,39,0,0,0,0,39,null,39,50,null,null,0,50,null,null,50,0,55,null,null,0,55,null,null,55,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":55.301883408071753},null,null,0,55.301883408071753,null,null,55.301883408071753,0]
[0,"012004004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004004002",null,null,null,"Travel and subsistence",null,null,66,28,204,14,253,0,0,-8,0,245,null,245,314,null,null,0,314,null,null,314,0,332,null,null,0,332,null,null,332,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":333.82227802690585},null,null,0,333.82227802690585,null,null,333.82227802690585,0]
[0,"012004004002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004004002",null,null,null,"Operating payments",null,null,0,5,49,49,59,0,0,0,0,59,null,59,54,null,null,0,54,null,null,54,0,57,null,null,0,57,null,null,57,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":57.312860986547086},null,null,0,57.312860986547086,null,null,57.312860986547086,0]
[0,"012004004002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012004004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012004004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":0},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Survey Standards"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Survey Standards"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Survey Standards"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Survey Standards"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Survey Standards"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Survey Standards"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Survey Standards"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Survey Standards"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Survey Standards"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Survey Standards"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S886:S887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Survey Standards"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Survey Standards"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":103},79,113,175,93,0,0,0,0,93,{"$f":"SUM(S889,S892,S895:S899)","v":0},93,63,0,0,0,63,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":63},0,67,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":67},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":67},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":66.528000000000006},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":66.528000000000006},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":66.528000000000006},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B889","v":"012004004000"},{"$f":"C866","v":"Survey Standards"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,"012004004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004000"},{"$f":"C866","v":"Survey Standards"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":103},79,113,175,93,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":93},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":93},63,0,0,0,63,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},63,0,67,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":67},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":67},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":66.528000000000006},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":66.528000000000006},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":66.528000000000006},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004057"},{"$f":"C866","v":"Survey Standards"},"Other transfers to households",null,"Other machinery and equipment",null,null,103,79,113,175,93,0,0,0,0,93,null,93,63,null,null,0,63,null,null,63,0,67,null,null,0,67,null,null,67,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":66.528000000000006},null,null,0,66.528000000000006,null,null,66.528000000000006,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012004004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},682,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":4723},{"$f":"SUM(J818,J864,J888,J900)","v":5397},{"$f":"SUM(K818,K864,K888,K900)","v":7591},7315,6175,0,0,0,0,6175,0,6175,5668,0,0,0,5668,0,0,5668,0,6085,0,0,0,6085,0,0,6085,0,6089.0719822807823,0,0,0,6089.0719822807823,0,0,6089.0719822807823,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":0},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Methodology, Standards and Research"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Business Register"}]
[1,null,null,null,null,"Subprogramme manager","Ms M Gouws",null,null,"Post:","Chief Director: Business Register"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of reports on performance and quality indicators for the business register complex\n5 weeks after the quarterly snapshot\n","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,4,1,1,null,1,4.2320000000000002,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012004005"},null,null,1,"Business Register",0,null,33196,31259,34376,33962,33261,0,0,0,0,{"$f":"SUM(M956:Q956)","v":33261},null,{"$f":"R956-S956","v":33261},34190,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":34190},null,null,{"$f":"U956+X956+Z956+AA956","v":34190},{"$f":"AB956-U956","v":0},36769,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":36769},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":36769},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":36776.375881432352},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":36776.375881432352},null,null,{"$f":"AM956+AP956+AR956+AS956","v":36776.375881432352},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":33196},31259,34376,33962,33261,0,0,0,0,33261,0,33261,34190,0,0,0,34190,0,0,34190,0,36769,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":36769},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":36769},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":36776.375881432352},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":36776.375881432352},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":36776.375881432352},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":29776},31138,33901,33487,33124,0,0,0,0,33124,0,33124,34067,0,0,0,{"$f":"U968+X968","v":34067},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":34067},{"$f":"SUM(AC969,AC972,AC1011)","v":0},36639,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":36639},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":36639},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":36646.487881432353},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":36646.487881432353},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":36646.487881432353},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":29186},30549,33229,33147,32383,0,0,0,0,32383,0,32383,33270,0,0,0,{"$f":"U969+X969","v":33270},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":33270},{"$f":"SUM(AC970:AC971)","v":0},35799,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":35799},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":35799},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":35798.519881432352},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":35798.519881432352},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":35798.519881432352},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012004005001"},null,null,null,"Salaries and wages",null,null,25271,26267,28697,28615,27634,0,0,0,0,{"$f":"SUM(M970:Q970)","v":27634},null,{"$f":"R970-S970","v":27634},28246,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":28246},null,null,{"$f":"U970+X970+Z970+AA970","v":28246},{"$f":"AB970-U970","v":0},30393,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":30393},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":30393},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":30392.592384043506},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":30392.592384043506},null,null,{"$f":"AM970+AP970+AR970+AS970","v":30392.592384043506},{"$f":"AT970-AM970","v":0}]
[1,"012004005001",null,null,null,"Social contributions",null,null,3915,4282,4532,4532,4749,0,0,0,0,{"$f":"SUM(M971:Q971)","v":4749},null,{"$f":"R971-S971","v":4749},5024,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":5024},null,null,{"$f":"U971+X971+Z971+AA971","v":5024},{"$f":"AB971-U971","v":0},5406,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":5406},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":5406},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":5405.9274973888459},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":5405.9274973888459},null,null,{"$f":"AM971+AP971+AR971+AS971","v":5405.9274973888459},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":590},589,672,340,741,0,0,0,0,741,0,741,797,0,0,0,797,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},797,0,840,0,0,0,{"$f":"SUM(AH973:AH1010)","v":840},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":840},{"$f":"SUM(AL973:AL1010)","v":0},847.96800000000007,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":847.96800000000007},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":847.96800000000007},{"$f":"SUM(AU973:AU1010)","v":0}]
[0,{"$f":"B972","v":"012004005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"012004005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Minor assets",null,null,3,0,7,7,11,0,0,-2,0,9,null,9,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":5.0474285714285712},null,null,0,5.0474285714285712,null,null,5.0474285714285712,0]
[0,"012004005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Catering: Departmental activities",null,null,1,2,1,1,1,0,0,-1,0,0,null,0,1,null,null,0,1,null,null,1,0,1,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":1},null,null,1,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":1.0094857142857145},null,null,0,1.0094857142857145,null,null,1.0094857142857145,0]
[1,"012004005002",null,null,null,"Communication (G&S)",null,null,328,274,320,232,371,0,0,-159,0,212,null,212,406,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":406},null,null,406,0,428,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":428},null,null,428,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":432.05988571428571},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":432.05988571428571},null,null,432.05988571428571,0]
[0,"012004005002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":0},null,null,0,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":0},null,null,0,0]
[0,"012004005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Contractors",null,null,5,6,2,2,0,0,0,0,0,0,null,0,10,null,null,0,10,null,null,10,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":11.104342857142859},null,null,0,11.104342857142859,null,null,11.104342857142859,0]
[0,"012004005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Entertainment",null,null,0,0,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":2.0189714285714291},null,null,0,2.0189714285714291,null,null,2.0189714285714291,0]
[0,"012004005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Consumable supplies",null,null,3,3,4,4,4,0,0,37,0,41,null,41,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":6.0569142857142859},null,null,0,6.0569142857142859,null,null,6.0569142857142859,0]
[1,"012004005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,162,93,135,7,152,0,0,-120,0,32,null,32,157,null,null,0,157,null,null,157,0,166,null,null,0,166,null,null,166,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":167.57462857142858},null,null,0,167.57462857142858,null,null,167.57462857142858,0]
[0,"012004005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012004005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Travel and subsistence",null,null,80,204,198,82,193,0,0,43,0,236,null,236,202,null,null,0,202,null,null,202,0,213,null,null,0,213,null,null,213,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":215.02045714285714},null,null,0,215.02045714285714,null,null,215.02045714285714,0]
[1,"012004005002",null,null,null,"Training and development",null,null,2,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012004005002",null,null,null,"Operating payments",null,null,6,7,3,3,7,0,0,202,0,209,null,209,8,null,null,0,8,null,null,8,0,8,null,null,0,8,null,null,8,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":8.0758857142857163},null,null,0,8.0758857142857163,null,null,8.0758857142857163,0]
[0,"012004005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"012004005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012004005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":18},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":33},335,335,21,0,0,0,0,21,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Business Register"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Business Register"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Business Register"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Business Register"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Business Register"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Business Register"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Business Register"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Business Register"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Business Register"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Business Register"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":18},{"$f":"SUM(J1036:J1037)","v":33},335,335,21,0,0,0,0,21,{"$f":"SUM(S1036:S1037)","v":0},21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Business Register"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":18},33,335,335,21,0,0,0,0,21,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":21},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Business Register"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":92},88,140,140,116,0,0,0,0,116,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},116,123,0,0,0,123,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":123},0,130,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":130},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":130},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":129.88800000000001},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":129.88800000000001},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":129.88800000000001},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B1039","v":"012004005000"},{"$f":"C1016","v":"Business Register"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,"012004005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005000"},{"$f":"C1016","v":"Business Register"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":92},88,140,140,116,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":116},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":116},123,0,0,0,123,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},123,0,130,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":130},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":130},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":129.88800000000001},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":129.88800000000001},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":129.88800000000001},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005057"},{"$f":"C1016","v":"Business Register"},"Other transfers to households",null,"Other machinery and equipment",null,null,92,88,140,140,116,0,0,0,0,116,null,116,123,null,null,0,123,null,null,123,0,130,null,null,0,130,null,null,130,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":129.88800000000001},null,null,0,129.88800000000001,null,null,129.88800000000001,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012004005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":3310},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":33196},{"$f":"SUM(J968,J1014,J1038,J1050)","v":31259},{"$f":"SUM(K968,K1014,K1038,K1050)","v":34376},33962,33261,0,0,0,0,33261,0,33261,34190,0,0,0,34190,0,0,34190,0,36769,0,0,0,36769,0,0,36769,0,36776.375881432352,0,0,0,36776.375881432352,0,0,36776.375881432352,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]

{"sheet":"5","index":8,"n_rows":1212,"n_cols":56,"rows_kept":1212,"cut":false,"hidden":false,"merged":[[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,26,44,26],[42,27,44,27],[181,26,183,26],[181,27,183,27],[181,28,183,28],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[338,37,338,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[501,26,503,26],[501,27,503,27],[501,28,503,28],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[651,26,653,26],[651,27,653,27],[651,28,653,28],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[651,24,653,24],[651,25,653,25],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[801,26,803,26],[801,27,803,27],[801,28,803,28],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[951,26,953,26],[951,27,953,27],[951,28,953,28],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[951,24,953,24],[951,25,953,25],[1088,28,1088,30],[1088,37,1088,39],[1089,8,1089,10],[1089,19,1089,21],[1089,28,1089,30],[1089,37,1089,39],[1081,10,1081,12],[1084,5,1084,19],[1087,5,1088,5],[1087,6,1088,6],[1087,7,1088,10],[1087,13,1087,14],[1088,19,1088,21],[1092,8,1092,10],[1092,19,1092,21],[1092,28,1092,30],[1092,37,1092,39],[1093,8,1093,10],[1093,19,1093,21],[1093,28,1093,30],[1093,37,1093,39],[1090,8,1090,10],[1090,19,1090,21],[1090,28,1090,30],[1090,37,1090,39],[1091,8,1091,10],[1091,19,1091,21],[1091,28,1091,30],[1091,37,1091,39],[1096,8,1096,10],[1096,19,1096,21],[1096,28,1096,30],[1096,37,1096,39],[1097,8,1097,10],[1097,19,1097,21],[1097,28,1097,30],[1097,37,1097,39],[1094,8,1094,10],[1094,19,1094,21],[1094,28,1094,30],[1094,37,1094,39],[1095,8,1095,10],[1095,19,1095,21],[1095,28,1095,30],[1095,37,1095,39],[1101,26,1103,26],[1101,27,1103,27],[1101,28,1103,28],[1098,8,1098,10],[1098,19,1098,21],[1098,28,1098,30],[1098,37,1098,39],[1101,5,1101,6],[1101,13,1101,16],[1101,17,1103,17],[1101,18,1103,18],[1101,19,1103,19],[1101,20,1103,20],[1101,45,1103,45],[1101,46,1103,46],[1101,47,1103,47],[1102,21,1102,22],[1102,23,1103,23],[1102,30,1102,31],[1102,32,1103,32],[1102,39,1102,40],[1102,41,1103,41],[1101,37,1103,37],[1101,38,1103,38],[1101,39,1101,41],[1101,42,1103,42],[1101,43,1103,43],[1101,44,1103,44],[1101,29,1103,29],[1101,30,1101,32],[1101,33,1103,33],[1101,34,1103,34],[1101,35,1103,35],[1101,36,1103,36],[1101,21,1101,23],[1101,24,1103,24],[1101,25,1103,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":6}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":6}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",5,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Statistical Support and Informatics"}]
[null,null,null,null,null,"Programme manager","Mr A Jenneker",null,null,"Post:","DDG: Statistical Support and Informatics"]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Enable service delivery programmes by using technology in the production and use of official statistics. Inform policy through the use of statistical geography. Build and maintain a spatial information frame."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Total number of municipalities demarcated","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,1,8,30,0,30,null,1,0,null,"Statistical Support and Informatics",null,null,null,"No",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of addresses assigned","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,0,1800000,1800000,0,1800000,null,1800000,0,null,"Statistical Support and Informatics",null,null,null,"No",0]
[1,null,null,null,null,"Percentage EA demarcation maintained","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,0,1,1,0,1,null,1,0,null,"Statistical Support and Informatics",null,null,null,"No",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Programme Management for Statistical Support and Informatics",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":2817},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":3623},4177,4407,4378,0,0,0,0,4378,0,4378,4629,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":4629},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,4629,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":4949},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":4949},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,4949,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":4991.3039891589187},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":4991.3039891589187},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,4991.3039891589187,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Geography Services",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":31452},15554,26878,24878,23617,0,0,600,0,24217,0,24217,23524,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,23524,0,0,23524,0,25221,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":25221},0,0,25221,0,25387.651932384011,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,25387.651932384011,0,0,25387.651932384011,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Geography Frames",null,null,15046,19534,25854,23854,22463,0,0,-600,0,21863,0,21863,21420,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,21420,0,0,21420,0,22961,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,22961,0,0,22961,0,23243.79993956507,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,23243.79993956507,0,0,23243.79993956507,0]
[1,4,1,null,4,"Publication Services",null,null,24834,22226,26048,26048,26361,0,0,0,0,26361,0,26361,27137,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,27137,0,0,27137,0,29011,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,29011,0,0,29011,0,28545.783936400414,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,28545.783936400414,0,0,28545.783936400414,0]
[1,5,1,null,5,"Data Management and Technology",null,null,107096,115614,124064,121333,130760,0,0,0,0,130760,0,130760,137280,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,137280,0,0,137280,0,145519,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,145519,0,0,145519,0,145519.57190203466,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,145519.57190203466,0,0,145519.57190203466,0]
[1,6,1,null,6,"Business Modernisation",null,null,37379,43626,50023,49793,50834,0,0,0,0,50834,0,50834,53134,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,53134,0,0,53134,0,57097,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,57097,0,0,57097,0,57100.567824154939,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,57100.567824154939,0,0,57100.567824154939,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":218624},220177,257044,250313,258413,0,0,0,0,258413,0,{"$f":"SUM(T47:T71)","v":258413},267124,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,267124,{"$f":"SUM(Z47:Z71)","v":0},0,267124,{"$f":"SUM(AC47:AC71)","v":0},284758,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},284758,{"$f":"SUM(AI47:AI71)","v":0},0,284758,0,284788.679523698,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},284788.679523698,0,0,284788.679523698,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4080,$F74,I$330:I$4080)","v":199024},199396,237669,228969,242409,0,0,-86,0,242323,0,242323,250041,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":250041},{"$f":"SUMIF($F$330:$F$4080,$F74,Z$330:Z$4080)","v":0},0,250041,0,266719,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":266719},{"$f":"SUMIF($F$330:$F$4080,$F74,AI$330:AI$4080)","v":0},0,266719,0,265518.79152369802,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":265518.79152369802},{"$f":"SUMIF($F$330:$F$4080,$F74,AR$330:AR$4080)","v":0},0,265518.79152369802,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Statistical Support and InformaticsCompensation of employees"},null,"Compensation of employees",null,null,102419,115349,138171,131271,132085,0,0,0,0,132085,0,132085,133650,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F75,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F75,W$356:W$4080))","v":0},0,133650,0,0,133650,0,143809,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F75,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F75,AF$356:AF$4080))","v":0},0,143809,0,0,143809,0,143807.39952369803,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F75,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F75,AO$356:AO$4080))","v":0},0,143807.39952369803,0,0,143807.39952369803,0]
[1,null,null,null,null,"Salaries and wages",null,null,90313,101480,121077,114138,117375,0,0,0,0,117375,0,117375,118087,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,W$335:W$4080))","v":0},0,118087,0,0,118087,0,127063,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AF$335:AF$4080))","v":0},0,127063,0,0,127063,0,127061.55814784516,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AO$335:AO$4080))","v":0},0,127061.55814784516,0,0,127061.55814784516,0]
[1,null,null,null,null,"Social contributions",null,null,12106,13869,17094,17133,14710,0,0,0,0,14710,0,14710,15563,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,W$335:W$4080))","v":0},0,15563,0,0,15563,0,16746,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AF$335:AF$4080))","v":0},0,16746,0,0,16746,0,16745.841375852855,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AO$335:AO$4080))","v":0},0,16745.841375852855,0,0,16745.841375852855,0]
[1,null,null,{"$f":"$G$8&F78","v":"Statistical Support and InformaticsGoods and services"},null,"Goods and services",null,null,96582,84047,99498,97698,110324,0,0,-86,0,110238,0,110238,116391,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F78,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F78,W$356:W$4080))","v":0},0,116391,0,0,116391,0,122910,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F78,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F78,AF$356:AF$4080))","v":0},0,122910,0,0,122910,0,121711.39199999998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F78,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F78,AO$356:AO$4080))","v":0},0,121711.39199999998,0,0,121711.39199999998,0]
[1,null,null,null,null,"Administrative fees",null,null,1,4,112,112,65,0,0,-60,0,5,0,5,69,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,W$335:W$4080))","v":0},0,69,0,0,69,0,72,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AF$335:AF$4080))","v":0},0,72,0,0,72,0,77.048316771752837,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AO$335:AO$4080))","v":0},0,77.048316771752837,0,0,77.048316771752837,0]
[1,null,null,null,null,"Advertising",null,null,3,43,7,7,305,0,0,-246,0,59,0,59,322,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,W$335:W$4080))","v":0},0,322,0,0,322,0,340,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AF$335:AF$4080))","v":0},0,340,0,0,340,0,363.45202309993465,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AO$335:AO$4080))","v":0},0,363.45202309993465,0,0,363.45202309993465,0]
[1,null,null,null,null,"Minor assets",null,null,154,195,419,419,491,0,0,1820,0,2311,0,2311,518,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,W$335:W$4080))","v":0},0,518,0,0,518,0,547,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AF$335:AF$4080))","v":0},0,547,0,0,547,0,556.56284652565364,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AO$335:AO$4080))","v":0},0,556.56284652565364,0,0,556.56284652565364,0]
[1,null,null,null,null,"Audit costs: External",null,null,0,0,53,53,56,0,0,-12,0,44,0,44,59,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,W$335:W$4080))","v":0},0,59,0,0,59,0,62,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AF$335:AF$4080))","v":0},0,62,0,0,62,0,61.57967474120278,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AO$335:AO$4080))","v":0},0,61.57967474120278,0,0,61.57967474120278,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,79,242,242,256,0,0,0,0,256,0,256,271,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,W$335:W$4080))","v":0},0,271,0,0,271,0,286,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AF$335:AF$4080))","v":0},0,286,0,0,286,0,293.16571428571433,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AO$335:AO$4080))","v":0},0,293.16571428571433,0,0,293.16571428571433,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4080,$F84,I$330:I$4080)","v":6},28,50,50,53,0,0,51,0,104,0,104,56,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,W$335:W$4080))","v":0},0,56,{"$f":"SUMIF($F$330:$F$4080,$F84,Z$330:Z$4080)","v":0},0,56,0,59,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AF$335:AF$4080))","v":0},0,59,{"$f":"SUMIF($F$330:$F$4080,$F84,AI$330:AI$4080)","v":0},0,59,0,59.413103827474998,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AO$335:AO$4080))","v":0},0,59.413103827474998,0,0,59.413103827474998,0]
[1,null,null,null,null,"Communication (G&S)",null,null,6384,4417,4725,4725,6312,0,0,-331,0,5981,0,5981,6666,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,W$335:W$4080))","v":0},0,6666,0,0,6666,0,7039,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AF$335:AF$4080))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":7039},0,0,7039,0,6916.7416955908584,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AO$335:AO$4080))","v":0},0,6916.7416955908584,0,0,6916.7416955908584,0]
[1,null,null,null,null,"Computer services",null,null,66122,68220,81218,81218,84814,0,0,-1154,0,83660,0,83660,89548,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,W$335:W$4080))","v":0},0,89548,0,0,89548,0,94563,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AF$335:AF$4080))","v":0},0,94563,0,0,94563,0,93643.115683680182,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AO$335:AO$4080))","v":0},0,93643.115683680182,0,0,93643.115683680182,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,16,96,454,454,548,0,0,838,0,1386,0,1386,579,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,W$335:W$4080))","v":0},0,579,0,0,579,0,611,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AF$335:AF$4080))","v":0},0,611,0,0,611,0,607.1538036287036,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AO$335:AO$4080))","v":0},0,607.1538036287036,0,0,607.1538036287036,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,17000,0,503,503,1164,0,0,-1164,0,0,0,0,1230,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,W$335:W$4080))","v":0},0,1230,0,0,1230,0,1298,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AF$335:AF$4080))","v":0},0,1298,0,0,1298,0,1371.4347158954722,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AO$335:AO$4080))","v":0},0,1371.4347158954722,0,0,1371.4347158954722,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,3117,5195,4137,2337,7546,0,0,688,0,8234,0,8234,7969,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,W$335:W$4080))","v":0},0,7969,0,0,7969,0,8415,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AF$335:AF$4080))","v":0},0,8415,0,0,8415,0,8338.9847024449864,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AO$335:AO$4080))","v":0},0,8338.9847024449864,0,0,8338.9847024449864,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4080,$F94,I$330:I$4080)","v":0},3,0,0,0,0,0,1,0,1,0,1,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F94,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F94,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F94,AR$330:AR$4080)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4080,$F104,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F104,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AF$335:AF$4080))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4080,$F104,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,642,324,651,651,690,0,0,-208,0,482,0,482,728,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,W$335:W$4080))","v":0},0,728,0,0,728,0,770,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AF$335:AF$4080))","v":0},0,770,0,0,770,0,758.14552470831586,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AO$335:AO$4080))","v":0},0,758.14552470831586,0,0,758.14552470831586,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,533,536,387,387,447,0,0,-176,0,271,0,271,471,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,W$335:W$4080))","v":0},0,471,0,0,471,0,497,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AF$335:AF$4080))","v":0},0,497,0,0,497,0,471.270769945599,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AO$335:AO$4080))","v":0},0,471.270769945599,0,0,471.270769945599,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,10,0,10,0,10,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,31,24,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,1043,1285,3743,3743,4284,0,0,492,0,4776,0,4776,4447,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,W$335:W$4080))","v":0},0,4447,0,0,4447,0,4700,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AF$335:AF$4080))","v":0},0,4700,0,0,4700,0,4754.5333921690735,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AO$335:AO$4080))","v":0},0,4754.5333921690735,0,0,4754.5333921690735,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4080,$F114,I$330:I$4080)","v":112},427,947,947,1002,0,0,0,0,1002,0,1002,1058,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,W$335:W$4080))","v":0},0,1058,{"$f":"SUMIF($F$330:$F$4080,$F114,Z$330:Z$4080)","v":0},0,1058,0,1117,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AF$335:AF$4080))","v":0},0,1117,{"$f":"SUMIF($F$330:$F$4080,$F114,AI$330:AI$4080)","v":0},0,1117,0,1144.9863736263737,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AO$335:AO$4080))","v":0},0,1144.9863736263737,{"$f":"SUMIF($F$330:$F$4080,$F114,AR$330:AR$4080)","v":0},0,1144.9863736263737,0]
[1,null,null,null,null,"Operating payments",null,null,1413,3088,1772,1772,2079,0,0,-435,0,1644,0,1644,2176,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,W$335:W$4080))","v":0},0,2176,0,0,2176,0,2297,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AF$335:AF$4080))","v":0},0,2297,0,0,2297,0,2040.1862830183368,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AO$335:AO$4080))","v":0},0,2040.1862830183368,0,0,2040.1862830183368,0]
[1,null,null,null,null,"Venues and facilities",null,null,5,83,78,78,212,0,0,-200,0,12,0,12,224,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,W$335:W$4080))","v":0},0,224,0,0,224,0,237,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AF$335:AF$4080))","v":0},0,237,0,0,237,0,253.61737604035309,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AO$335:AO$4080))","v":0},0,253.61737604035309,0,0,253.61737604035309,0]
[1,null,null,{"$f":"$G$8&F117","v":"Statistical Support and InformaticsInterest and rent on land"},null,"Interest and rent on land",null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F117,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F117,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F117,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F117,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F117,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F117,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,2269,333,28,28,0,0,0,86,0,86,0,86,0,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,0,0,0,0,0,0,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,0,0,0,0,0,0,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Statistical Support and InformaticsProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F121,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F121,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F121,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F121,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F121,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F121,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4080,$F124,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Statistical Support and InformaticsDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F128,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F128,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F128,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F128,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F128,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F128,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Statistical Support and InformaticsHigher education institutions"},null,"Higher education institutions",null,null,0,100,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F131,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F131,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F131,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F131,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F131,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F131,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Statistical Support and InformaticsForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F132,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F132,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F132,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F132,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F132,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F132,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Statistical Support and InformaticsPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,2150,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F133,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F133,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F133,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F133,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F133,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F133,AO$356:AO$4080))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4080,$F134,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AR$330:AR$4080)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,2150,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,W$335:W$4080))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AF$335:AF$4080))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AO$335:AO$4080))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,2150,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Statistical Support and InformaticsNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F140,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F140,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F140,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F140,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F140,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F140,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Statistical Support and InformaticsHouseholds"},null,"Households",null,null,119,232,28,28,0,0,0,86,0,86,0,86,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F141,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F141,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F141,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F141,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F141,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F141,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,119,232,28,28,0,0,0,86,0,86,0,86,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4080,$F144,I$330:I$4080)","v":17308},20448,19347,21316,16004,0,0,0,0,16004,0,16004,17083,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,17083,{"$f":"SUMIF($F$330:$F$4080,$F144,Z$330:Z$4080)","v":0},0,17083,0,18039,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,18039,{"$f":"SUMIF($F$330:$F$4080,$F144,AI$330:AI$4080)","v":0},0,18039,0,19269.887999999999,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,19269.887999999999,0,0,19269.887999999999,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Statistical Support and InformaticsBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F145,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F145,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F145,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F145,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F145,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F145,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Statistical Support and InformaticsMachinery and equipment"},null,"Machinery and equipment",null,null,16166,17208,17094,19063,15475,0,0,0,0,15475,0,15475,16524,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F148,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F148,W$356:W$4080))","v":0},0,16524,0,0,16524,0,17449,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F148,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F148,AF$356:AF$4080))","v":0},0,17449,0,0,17449,0,16228.608,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F148,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F148,AO$356:AO$4080))","v":0},0,16228.608,0,0,16228.608,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,16166,17208,17094,19063,15475,0,0,0,0,15475,0,15475,16524,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,W$335:W$4080))","v":0},0,16524,0,0,16524,0,17449,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AF$335:AF$4080))","v":0},0,17449,0,0,17449,0,16228.608,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AO$335:AO$4080))","v":0},0,16228.608,0,0,16228.608,0]
[0,null,null,{"$f":"$G$8&F151","v":"Statistical Support and InformaticsHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F151,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F151,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F151,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F151,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F151,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F151,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Support and InformaticsSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F152,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F152,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F152,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F152,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F152,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F152,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Support and InformaticsBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F153,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F153,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F153,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F153,AF$356:AF$4080))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F153,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F153,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Support and InformaticsLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F154,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F154,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F154,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F154,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F154,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F154,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,"Statistical Support and InformaticsSoftware and other intangible assets",null,"Software and other intangible assets",null,null,1142,3240,2253,2253,529,0,0,0,0,529,0,529,559,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F155,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F155,W$356:W$4080))","v":0},0,559,0,0,559,0,590,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F155,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F155,AF$356:AF$4080))","v":0},0,590,0,0,590,0,3041.28,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F155,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F155,AO$356:AO$4080))","v":0},0,3041.28,0,0,3041.28,0]
[1,null,null,"Statistical Support and InformaticsPayments for financial assets",null,"Payments for financial assets",null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F156,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F156,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F156,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F156,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F156,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F156,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":218624},220177,257044,250313,258413,0,0,0,0,258413,0,258413,267124,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},267124,0,0,267124,0,284758,0,0,0,284758,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,284758,0,284788.679523698,0,0,0,284788.679523698,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,284788.679523698,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Employee social benefits",null,null,44,0,0,0,0,0,0,0,0,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Social benefits","Current","Publication Services",0,"Other","Leave gratuities","Employee social benefit",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,69,210,18,18,0,0,0,86,0,86,null,{"$f":"R186-S186","v":86},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Business Modernisation",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,3,"Employee social benefits",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Publication Services",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,4,"Employee social benefits",null,null,0,0,10,10,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Geography Frames",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,5,"Employee social benefits",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,"Social benefits","Current","Geography Services",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,6,"Motion Boikanyo",null,null,2150,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD190+AG190","v":0},null,null,0,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Publication Services",0,"Other","An out of court settlement on a matter of breach of contract entered into with Motion Boikanyo (Pty) Ltd","A transfer payment to Motion Boikanyo (Pty) Ltd",""]
[1,null,null,null,7,"Employee social benefits",null,null,6,22,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Data Management and Technology",0,"Other","Leave gratuities","Employee social benefit",""]
[1,null,null,null,8,"University of Pretoria",null,null,0,100,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Higher education institutions","Current","Geography Frames",0,"Other","To sponsor and participate at the Junior Tukkies Geographic Information Sysytem week for Grade 11 learners","A transfer payment to University of Pretoria",""]
[1,null,null,null,9,"Departmental agency and accounts",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Departmental agencies (non-business entities)","Current","Programme Management for Statistical Support and Informatics",0,"Other","Departmental agency and accounts","Departmental agency and accounts",""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:BB270,\"<>0\")-COUNTBLANK(F270:BB270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,0,{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,0,{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":2269},333,28,28,0,0,0,86,0,86,0,86,0,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":0},0,0,0,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,"Thefts and losses",null,null,23,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,"Data Management and Technology",null,"Damages and Losses","Damages and losses",{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":1},null,null,null,2,"Thefts and losses",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,"Business Modernisation",null,"Damages and Losses","Damages and losses",{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Statistical Support and Informatics"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Support and Informatics"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Programme Management for Statistical Support and Informatics"}]
[1,null,null,null,null,"Subprogramme manager","Mr A Jenneker",null,null,"Post:","DDG: Statiscical Support and Informatics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides management support to this programme","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012005001"},null,null,1,"DDG:Statistical Support and Informatics",0,null,2817,3623,4177,4407,4378,0,0,0,0,{"$f":"SUM(M356:Q356)","v":4378},null,{"$f":"R356-S356","v":4378},4629,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":4629},null,null,{"$f":"U356+X356+Z356+AA356","v":4629},{"$f":"AB356-U356","v":0},4949,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":4949},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":4949},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":4991.3039891589187},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":4991.3039891589187},null,null,{"$f":"AM356+AP356+AR356+AS356","v":4991.3039891589187},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,0,{"$f":"U357+X357","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":0},null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":2817},3623,4177,4407,4378,0,0,0,0,4378,0,4378,4629,0,0,0,4629,0,0,4629,0,4949,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":4949},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":4949},{"$f":"SUM(AL356:AL365)","v":0},{"$f":"SUM(AM356:AM365)","v":4991.3039891589187},0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":4991.3039891589187},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":4991.3039891589187},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":2788},3569,4144,4374,4344,0,0,0,0,4344,0,4344,4593,0,0,0,{"$f":"U368+X368","v":4593},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":4593},0,4911,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":4911},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":4911},{"$f":"SUM(AL369,AL372,AL411)","v":0},{"$f":"SUM(AM369,AM372,AM411)","v":4952.2319891589186},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":4952.2319891589186},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":4952.2319891589186},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":2601},2754,2736,2966,2875,0,0,0,0,2875,0,2875,3042,0,0,0,{"$f":"U369+X369","v":3042},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":3042},0,3273,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":3273},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":3273},{"$f":"SUM(AL370:AL371)","v":0},{"$f":"SUM(AM370:AM371)","v":3273.1919891589182},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":3273.1919891589182},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":3273.1919891589182},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012005001001"},null,null,null,"Salaries and wages",null,null,2332,2470,2477,2668,2603,0,0,0,0,{"$f":"SUM(M370:Q370)","v":2603},null,{"$f":"R370-S370","v":2603},2754,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":2754},null,null,{"$f":"U370+X370+Z370+AA370","v":2754},{"$f":"AB370-U370","v":0},2963,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":2963},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":2963},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":2963.1738050344866},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":2963.1738050344866},null,null,{"$f":"AM370+AP370+AR370+AS370","v":2963.1738050344866},{"$f":"AT370-AM370","v":0}]
[1,"012005001001",null,null,null,"Social contributions",null,null,269,284,259,298,272,0,0,0,0,{"$f":"SUM(M371:Q371)","v":272},null,{"$f":"R371-S371","v":272},288,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":288},null,null,{"$f":"U371+X371+Z371+AA371","v":288},{"$f":"AB371-U371","v":0},310,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":310},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":310},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":310.01818412443157},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":310.01818412443157},null,null,{"$f":"AM371+AP371+AR371+AS371","v":310.01818412443157},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":187},815,1408,1408,1469,0,0,0,0,1469,0,1469,1551,0,0,0,1551,{"$f":"SUM(Z373:Z410)","v":0},0,1551,0,1638,0,0,0,{"$f":"SUM(AH373:AH410)","v":1638},0,0,{"$f":"SUM(AK373:AK410)","v":1638},0,1679.0400000000004,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":1679.0400000000004},0,0,{"$f":"SUM(AT373:AT410)","v":1679.0400000000004},0]
[0,{"$f":"B372","v":"012005001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M373:Q373)","v":0},null,{"$f":"R373-S373","v":0},0,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":0},null,null,{"$f":"U373+X373+Z373+AA373","v":0},{"$f":"AB373-U373","v":0},0,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":0},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":0},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,"012005001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005001002",null,null,null,"Minor assets",null,null,4,0,4,4,4,0,0,-4,0,0,null,0,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":4.1002197802197804},null,null,0,4.1002197802197804,null,null,4.1002197802197804,0]
[0,"012005001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005001002",null,null,null,"Bursaries: Employees",null,null,0,79,242,242,256,0,0,0,0,256,null,256,271,null,null,0,271,null,null,271,0,286,null,null,0,286,null,null,286,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":293.16571428571433},null,null,0,293.16571428571433,null,null,293.16571428571433,0]
[1,"012005001002",null,null,null,"Catering: Departmental activities",null,null,2,1,8,8,9,0,0,0,0,9,null,9,9,null,null,0,9,null,null,9,0,10,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":10},null,null,10,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":10.250549450549451},null,null,0,10.250549450549451,null,null,10.250549450549451,0]
[1,"012005001002",null,null,null,"Communication (G&S)",null,null,41,24,46,46,27,0,0,0,0,27,null,27,29,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":29},null,null,29,0,30,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":30},null,null,30,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":30.751648351648356},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":30.751648351648356},null,null,30.751648351648356,0]
[0,"012005001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005001002",null,null,null,"Entertainment",null,null,0,1,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005001002",null,null,null,"Consumable supplies",null,null,11,12,8,8,9,0,0,0,0,9,null,9,9,null,null,0,9,null,null,9,0,10,null,null,0,10,null,null,10,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":10.250549450549451},null,null,0,10.250549450549451,null,null,10.250549450549451,0]
[1,"012005001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,30,16,29,29,25,0,0,-22,0,3,null,3,26,null,null,0,26,null,null,26,0,27,null,null,0,27,null,null,27,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":27.676483516483522},null,null,0,27.676483516483522,null,null,27.676483516483522,0]
[0,"012005001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005001002",null,null,null,"Travel and subsistence",null,null,81,257,122,122,135,0,0,0,0,135,null,135,143,null,null,0,143,null,null,143,0,152,null,null,0,152,null,null,152,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":155.80835164835167},null,null,0,155.80835164835167,null,null,155.80835164835167,0]
[1,"012005001002",null,null,null,"Training and development",null,null,17,425,947,947,1002,0,0,0,0,1002,null,1002,1058,null,null,0,1058,null,null,1058,0,1117,null,null,0,1117,null,null,1117,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":1144.9863736263737},null,null,0,1144.9863736263737,null,null,1144.9863736263737,0]
[1,"012005001002",null,null,null,"Operating payments",null,null,1,0,2,2,2,0,0,26,0,28,null,28,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":2.0501098901098902},null,null,0,2.0501098901098902,null,null,2.0501098901098902,0]
[0,"012005001002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012005001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012005001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Programme Management for Statistical Support and Informatics"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":1},0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":0},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":0},0,0,0,0,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":0},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":0},{"$f":"SUM(AN423:AN424)","v":0},0,0,0,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":0},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},1,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},{"$f":"SUM(J436:J437)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":29},53,33,33,34,0,0,0,0,34,{"$f":"SUM(S439,S442,S445:S449)","v":0},34,36,0,0,0,36,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},36,0,38,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":38},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":38},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},{"$f":"SUM(AM439,AM442,AM445:AM449)","v":39.072000000000003},0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":39.072000000000003},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":39.072000000000003},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},{"$f":"SUM(AM440:AM441)","v":0},0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001054"},{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":29},53,33,33,34,{"$f":"SUM(N443:N444)","v":0},0,0,0,{"$f":"SUM(M442:Q442)","v":34},{"$f":"SUM(S443:S444)","v":0},34,36,0,0,0,36,{"$f":"SUM(Z443:Z444)","v":0},0,36,0,38,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":38},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":38},{"$f":"SUM(AL443:AL444)","v":0},{"$f":"SUM(AM443:AM444)","v":39.072000000000003},0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":39.072000000000003},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":39.072000000000003},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001057"},{"$f":"C416","v":"Programme Management for Statistical Support and Informatics"},"Other transfers to households",null,"Other machinery and equipment",null,null,29,53,33,33,34,0,0,0,0,34,null,34,36,null,null,0,36,null,null,36,0,38,null,null,0,38,null,null,38,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":39.072000000000003},null,null,0,39.072000000000003,null,null,39.072000000000003,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012005001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":2817},{"$f":"SUM(J368,J414,J438,J450)","v":3623},{"$f":"SUM(K368,K414,K438,K450)","v":4177},4407,4378,0,0,0,0,4378,0,4378,4629,0,0,0,4629,0,0,4629,0,4949,0,0,0,4949,0,0,4949,0,4991.3039891589187,0,0,0,4991.3039891589187,0,0,4991.3039891589187,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":0},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},1,{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Support and Informatics"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Geography Services"}]
[1,null,null,null,null,"Subprogramme manager","Mr L Modise",null,null,"Post:","Executive Manager: Geography"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number (percentage) of municipalities demarcated(EAs)","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,8,1,null,1,31.740000000000002,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012005002"},null,null,1,"Geography Services",0,null,31452,15554,26878,24878,23617,0,0,600,0,{"$f":"SUM(M506:Q506)","v":24217},null,{"$f":"R506-S506","v":24217},23524,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":23524},null,null,{"$f":"U506+X506+Z506+AA506","v":23524},{"$f":"AB506-U506","v":0},25221,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":25221},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":25221},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":25387.651932384011},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":25387.651932384011},null,null,{"$f":"AM506+AP506+AR506+AS506","v":25387.651932384011},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,0,{"$f":"U507+X507","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":0},null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD510+AG510","v":0},null,null,0,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":31452},15554,26878,24878,23617,0,0,600,0,24217,0,24217,23524,0,0,0,23524,0,0,23524,0,25221,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":25221},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":25221},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":25387.651932384011},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":25387.651932384011},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":25387.651932384011},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":31317},15391,26264,24264,22993,0,0,600,0,23593,0,23593,22865,0,0,0,{"$f":"U518+X518","v":22865},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":22865},{"$f":"SUM(AC519,AC522,AC561)","v":0},24525,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":24525},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":24525},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":24690.691932384012},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":24690.691932384012},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":24690.691932384012},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":13427},15146,21776,19776,19280,0,0,0,0,19280,0,19280,18973,0,0,0,{"$f":"U519+X519","v":18973},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":18973},{"$f":"SUM(AC520:AC521)","v":0},20415,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":20415},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":20415},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":20414.94793238401},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":20414.94793238401},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":20414.94793238401},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012005002001"},null,null,null,"Salaries and wages",null,null,11722,13213,18778,16778,16188,0,0,0,0,{"$f":"SUM(M520:Q520)","v":16188},null,{"$f":"R520-S520","v":16188},15702,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":15702},null,null,{"$f":"U520+X520+Z520+AA520","v":15702},{"$f":"AB520-U520","v":0},16895,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":16895},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":16895},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":16894.956909998913},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":16894.956909998913},null,null,{"$f":"AM520+AP520+AR520+AS520","v":16894.956909998913},{"$f":"AT520-AM520","v":0}]
[1,"012005002001",null,null,null,"Social contributions",null,null,1705,1933,2998,2998,3092,0,0,0,0,{"$f":"SUM(M521:Q521)","v":3092},null,{"$f":"R521-S521","v":3092},3271,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":3271},null,null,{"$f":"U521+X521+Z521+AA521","v":3271},{"$f":"AB521-U521","v":0},3520,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":3520},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":3520},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":3519.9910223850952},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":3519.9910223850952},null,null,{"$f":"AM521+AP521+AR521+AS521","v":3519.9910223850952},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":17867},245,4488,4488,3713,0,0,600,0,4313,0,4313,3892,0,0,0,3892,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},3892,0,4110,0,0,0,{"$f":"SUM(AH523:AH560)","v":4110},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":4110},{"$f":"SUM(AL523:AL560)","v":0},4275.7440000000006,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":4275.7440000000006},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":4275.7440000000006},{"$f":"SUM(AU523:AU560)","v":0}]
[0,{"$f":"B522","v":"012005002002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M523:Q523)","v":0},null,{"$f":"R523-S523","v":0},0,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":0},null,null,{"$f":"U523+X523+Z523+AA523","v":0},{"$f":"AB523-U523","v":0},0,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":0},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":0},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":0},null,null,{"$f":"AM523+AP523+AR523+AS523","v":0},{"$f":"AT523-AM523","v":0}]
[1,"012005002002",null,null,null,"Advertising",null,null,0,0,0,0,11,0,0,-11,0,0,null,0,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":13.524251094890513},null,null,0,13.524251094890513,null,null,13.524251094890513,0]
[1,"012005002002",null,null,null,"Minor assets",null,null,0,0,21,21,22,0,0,1922,0,1944,null,1944,23,null,null,0,23,null,null,23,0,24,null,null,0,24,null,null,24,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":24.967848175182482},null,null,0,24.967848175182482,null,null,24.967848175182482,0]
[0,"012005002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005002002",null,null,null,"Catering: Departmental activities",null,null,0,0,31,31,17,0,0,55,0,72,null,72,18,null,null,0,18,null,null,18,0,19,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":19},null,null,19,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":19.766213138686137},null,null,0,19.766213138686137,null,null,19.766213138686137,0]
[1,"012005002002",null,null,null,"Communication (G&S)",null,null,698,215,147,147,626,0,0,11,0,637,null,637,661,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":661},null,null,661,0,698,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":698},null,null,698,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":726.14825109489061},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":726.14825109489061},null,null,726.14825109489061,0]
[1,"012005002002",null,null,null,"Computer services",null,null,0,0,3538,3538,1348,0,0,-748,0,600,null,600,1423,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":1423},null,null,1423,0,1502,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":1502},null,null,1502,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":1562.5711649635039},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":1562.5711649635039},null,null,1562.5711649635039,0]
[1,"012005002002",null,null,null,"Consultants: Business and advisory services",null,null,13,0,0,0,15,0,0,0,0,15,null,15,16,null,null,0,16,null,null,16,0,17,null,null,0,17,null,null,17,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":17.685559124087593},null,null,0,17.685559124087593,null,null,17.685559124087593,0]
[1,"012005002002",null,null,null,"Infrastructure and planning services",null,null,17000,0,500,500,529,0,0,-529,0,0,null,0,559,null,null,0,559,null,null,559,0,590,null,null,0,590,null,null,590,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":613.79293430656935},null,null,0,613.79293430656935,null,null,613.79293430656935,0]
[0,"012005002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M534:Q534)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005002002",null,null,null,"Consumable supplies",null,null,0,0,5,5,11,0,0,30,0,41,null,41,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":13.524251094890513},null,null,0,13.524251094890513,null,null,13.524251094890513,0]
[1,"012005002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,5,0,0,0,0,0,0,10,0,10,null,10,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005002002",null,null,null,"Travel and subsistence",null,null,128,10,206,206,1107,0,0,-164,0,943,null,943,1139,null,null,0,1139,null,null,1139,0,1203,null,null,0,1203,null,null,1203,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":1251.5133897810222},null,null,0,1251.5133897810222,null,null,1251.5133897810222,0]
[0,"012005002002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005002002",null,null,null,"Operating payments",null,null,23,20,40,40,27,0,0,24,0,51,null,51,29,null,null,0,29,null,null,29,0,31,null,null,0,31,null,null,31,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":32.250137226277374},null,null,0,32.250137226277374,null,null,32.250137226277374,0]
[0,"012005002002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":23},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[1,{"$f":"B561","v":"012005002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,23,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012005002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":0},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Geography Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Geography Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Geography Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Geography Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},{"$f":"SUM(J573:J574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":0},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":0},0,0,0,0,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":0},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":0},{"$f":"SUM(AN573:AN574)","v":0},0,0,0,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":0},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Geography Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Geography Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Geography Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Geography Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Geography Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Geography Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S586:S587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Geography Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":0},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":0},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":0},{"$f":"AT586-AM586","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Geography Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":135},163,614,614,624,0,0,0,0,624,{"$f":"SUM(S589,S592,S595:S599)","v":0},624,659,0,0,0,659,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":659},0,696,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":696},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":696},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":696.96},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":696.96},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":696.96},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B589","v":"012005002000"},{"$f":"C566","v":"Geography Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,"012005002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002000"},{"$f":"C566","v":"Geography Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":135},163,614,614,624,{"$f":"SUM(N593:N594)","v":0},0,0,0,{"$f":"SUM(M592:Q592)","v":624},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":624},659,0,0,0,659,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},659,0,696,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":696},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":696},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":696.96},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":696.96},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":696.96},{"$f":"SUM(AU593:AU594)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},null,null,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},null,null,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002057"},{"$f":"C566","v":"Geography Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,135,163,614,614,624,0,0,0,0,624,null,624,659,null,null,0,659,null,null,659,0,696,null,null,0,696,null,null,696,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":696.96},null,null,0,696.96,null,null,696.96,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012005002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":31452},{"$f":"SUM(J518,J564,J588,J600)","v":15554},{"$f":"SUM(K518,K564,K588,K600)","v":26878},24878,23617,0,0,600,0,24217,0,24217,23524,0,0,0,23524,0,0,23524,0,25221,0,0,0,25221,0,0,25221,0,25387.651932384011,0,0,0,25387.651932384011,0,0,25387.651932384011,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":0},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Support and Informatics"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Geography Frames"}]
[1,null,null,null,null,"Subprogramme manager","Mr L Modise",null,null,"Post:","Executive Manager: Geography"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Percentage EA demarcation maintained","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,8,30,null,1,31.740000000000002,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012005003"},null,null,1,"Geography Frames",0,null,15046,19534,25854,23854,22463,0,0,-600,0,{"$f":"SUM(M656:Q656)","v":21863},null,{"$f":"R656-S656","v":21863},21420,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":21420},null,null,{"$f":"U656+X656+Z656+AA656","v":21420},{"$f":"AB656-U656","v":0},22961,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":22961},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":22961},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":23243.79993956507},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":23243.79993956507},null,null,{"$f":"AM656+AP656+AR656+AS656","v":23243.79993956507},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,0,{"$f":"U657+X657","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":0},null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD661+AG661","v":0},null,null,0,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":15046},19534,25854,23854,22463,0,0,-600,0,21863,0,21863,21420,0,0,0,21420,0,0,21420,0,22961,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":22961},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":22961},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":23243.79993956507},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":23243.79993956507},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":23243.79993956507},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":14945},19191,25207,23207,21791,0,0,-600,0,21191,0,21191,20710,0,0,0,{"$f":"U668+X668","v":20710},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":20710},{"$f":"SUM(AC669,AC672,AC711)","v":0},22212,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":22212},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":22212},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":22489.815939565069},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":22489.815939565069},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":22489.815939565069},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":14123},18155,22792,20792,18193,0,0,0,0,18193,0,18193,16958,0,0,0,{"$f":"U669+X669","v":16958},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":16958},{"$f":"SUM(AC670:AC671)","v":0},18247,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":18247},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":18247},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":18246.807939565067},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":18246.807939565067},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":18246.807939565067},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012005003001"},null,null,null,"Salaries and wages",null,null,12307,15700,19615,17615,15210,0,0,0,0,{"$f":"SUM(M670:Q670)","v":15210},null,{"$f":"R670-S670","v":15210},13802,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":13802},null,null,{"$f":"U670+X670+Z670+AA670","v":13802},{"$f":"AB670-U670","v":0},14851,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":14851},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":14851},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":14850.843684467629},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":14850.843684467629},null,null,{"$f":"AM670+AP670+AR670+AS670","v":14850.843684467629},{"$f":"AT670-AM670","v":0}]
[1,"012005003001",null,null,null,"Social contributions",null,null,1816,2455,3177,3177,2983,0,0,0,0,{"$f":"SUM(M671:Q671)","v":2983},null,{"$f":"R671-S671","v":2983},3156,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":3156},null,null,{"$f":"U671+X671+Z671+AA671","v":3156},{"$f":"AB671-U671","v":0},3396,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":3396},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":3396},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":3395.964255097439},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":3395.964255097439},null,null,{"$f":"AM671+AP671+AR671+AS671","v":3395.964255097439},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":822},1036,2415,2415,3598,0,0,-600,0,2998,0,2998,3752,0,0,0,3752,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},3752,0,3965,0,0,0,{"$f":"SUM(AH673:AH710)","v":3965},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":3965},{"$f":"SUM(AL673:AL710)","v":0},4243.0080000000007,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":4243.0080000000007},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":4243.0080000000007},{"$f":"SUM(AU673:AU710)","v":0}]
[1,{"$f":"B672","v":"012005003002"},null,null,null,"Administrative fees",null,null,0,4,112,112,65,0,0,-60,0,{"$f":"SUM(M673:Q673)","v":5},null,{"$f":"R673-S673","v":5},69,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":69},null,null,{"$f":"U673+X673+Z673+AA673","v":69},{"$f":"AB673-U673","v":0},72,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":72},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":72},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":77.048316771752837},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":77.048316771752837},null,null,{"$f":"AM673+AP673+AR673+AS673","v":77.048316771752837},{"$f":"AT673-AM673","v":0}]
[1,"012005003002",null,null,null,"Advertising",null,null,3,43,7,7,294,0,0,-235,0,59,null,59,310,null,null,0,310,null,null,310,0,327,null,null,0,327,null,null,327,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":349.92777200504412},null,null,0,349.92777200504412,null,null,349.92777200504412,0]
[1,"012005003002",null,null,null,"Minor assets",null,null,23,17,97,97,153,0,0,40,0,193,null,193,162,null,null,0,162,null,null,162,0,171,null,null,0,171,null,null,171,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":182.98975233291299},null,null,0,182.98975233291299,null,null,182.98975233291299,0]
[0,"012005003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Catering: Departmental activities",null,null,0,15,3,3,3,0,0,10,0,13,null,13,3,null,null,0,3,null,null,3,0,3,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":3},null,null,3,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":3.2103465321563682},null,null,0,3.2103465321563682,null,null,3.2103465321563682,0]
[1,"012005003002",null,null,null,"Communication (G&S)",null,null,24,0,100,100,298,0,0,-162,0,136,null,136,315,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":315},null,null,315,0,333,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":333},null,null,333,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":356.34846506935685},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":356.34846506935685},null,null,356.34846506935685,0]
[0,"012005003002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":0},null,null,0,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":0},null,null,0,0]
[0,"012005003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Infrastructure and planning services",null,null,0,0,3,3,635,0,0,-635,0,0,null,0,671,null,null,0,671,null,null,671,0,708,null,null,0,708,null,null,708,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":757.64178158890286},null,null,0,757.64178158890286,null,null,757.64178158890286,0]
[0,"012005003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Contractors",null,null,31,2,34,34,10,0,0,250,0,260,null,260,11,null,null,0,11,null,null,11,0,11,null,null,0,11,null,null,11,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":11.771270617906683},null,null,0,11.771270617906683,null,null,11.771270617906683,0]
[0,"012005003002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Consumable supplies",null,null,19,19,39,39,43,0,0,0,0,43,null,43,45,null,null,0,45,null,null,45,0,48,null,null,0,48,null,null,48,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":51.365544514501892},null,null,0,51.365544514501892,null,null,51.365544514501892,0]
[1,"012005003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,146,231,21,21,110,0,0,-30,0,80,null,80,116,null,null,0,116,null,null,116,0,122,null,null,0,122,null,null,122,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":130.55409230769231},null,null,0,130.55409230769231,null,null,130.55409230769231,0]
[0,"012005003002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,10,0,10,null,10,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Travel and subsistence",null,null,364,326,1632,1632,1666,0,0,352,0,2018,null,2018,1711,null,null,0,1711,null,null,1711,0,1811,null,null,0,1811,null,null,1811,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":1937.9791899117276},null,null,0,1937.9791899117276,null,null,1937.9791899117276,0]
[1,"012005003002",null,null,null,"Training and development",null,null,11,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005003002",null,null,null,"Operating payments",null,null,201,294,289,289,109,0,0,60,0,169,null,169,115,null,null,0,115,null,null,115,0,122,null,null,0,122,null,null,122,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":130.55409230769231},null,null,0,130.55409230769231,null,null,130.55409230769231,0]
[1,"012005003002",null,null,null,"Venues and facilities",null,null,0,83,78,78,212,0,0,-200,0,12,null,12,224,null,null,0,224,null,null,224,0,237,null,null,0,237,null,null,237,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":253.61737604035309},null,null,0,253.61737604035309,null,null,253.61737604035309,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012005003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012005003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":0},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":100},10,10,0,0,0,0,0,0,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Geography Frames"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Geography Frames"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Geography Frames"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Geography Frames"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Geography Frames"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[1,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},100,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Geography Frames"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Geography Frames"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Geography Frames"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Geography Frames"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Geography Frames"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":0},{"$f":"SUM(J736:J737)","v":0},10,10,0,0,0,0,0,0,{"$f":"SUM(S736:S737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Geography Frames"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":0},0,10,10,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":0},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":0},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":0},{"$f":"AT736-AM736","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Geography Frames"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":101},243,637,637,672,0,0,0,0,672,{"$f":"SUM(S739,S742,S745:S749)","v":0},672,710,0,0,0,710,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":710},0,749,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":749},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":749},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":753.98400000000004},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":753.98400000000004},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":753.98400000000004},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[0,{"$f":"B739","v":"012005003000"},{"$f":"C716","v":"Geography Frames"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,"012005003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003000"},{"$f":"C716","v":"Geography Frames"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":101},243,637,637,672,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":672},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":672},710,0,0,0,710,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},710,0,749,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":749},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":749},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":753.98400000000004},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":753.98400000000004},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":753.98400000000004},{"$f":"SUM(AU743:AU744)","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},null,null,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},null,null,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003057"},{"$f":"C716","v":"Geography Frames"},"Other transfers to households",null,"Other machinery and equipment",null,null,101,243,637,637,672,0,0,0,0,672,null,672,710,null,null,0,710,null,null,710,0,749,null,null,0,749,null,null,749,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":753.98400000000004},null,null,0,753.98400000000004,null,null,753.98400000000004,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012005003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":15046},{"$f":"SUM(J668,J714,J738,J750)","v":19534},{"$f":"SUM(K668,K714,K738,K750)","v":25854},23854,22463,0,0,-600,0,21863,0,21863,21420,0,0,0,21420,0,0,21420,0,22961,0,0,0,22961,0,0,22961,0,23243.79993956507,0,0,0,23243.79993956507,0,0,23243.79993956507,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":0},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Support and Informatics"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Publication Services"}]
[1,null,null,null,null,"Subprogramme manager","Mr M Phirwa",null,null,"Post:","Executive manager: Publication Services"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides publication support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012005004"},null,null,1,"Publication Sevices",0,null,24834,22226,26048,26048,26361,0,0,0,0,{"$f":"SUM(M806:Q806)","v":26361},null,{"$f":"R806-S806","v":26361},27137,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":27137},null,null,{"$f":"U806+X806+Z806+AA806","v":27137},{"$f":"AB806-U806","v":0},29011,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":29011},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":29011},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":28545.783936400414},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":28545.783936400414},null,null,{"$f":"AM806+AP806+AR806+AS806","v":28545.783936400414},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":24834},22226,26048,26048,26361,0,0,0,0,26361,0,26361,27137,0,0,0,27137,0,0,27137,0,29011,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":29011},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":29011},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":28545.783936400414},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":28545.783936400414},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":28545.783936400414},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":17937},20643,20771,20771,20778,0,0,0,0,20778,0,20778,21241,0,0,0,{"$f":"U818+X818","v":21241},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":21241},{"$f":"SUM(AC819,AC822,AC861)","v":0},22785,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":22785},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":22785},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":22307.991936400413},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":22307.991936400413},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":22307.991936400413},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":15744},16779,18168,18168,17544,0,0,0,0,17544,0,17544,17846,0,0,0,{"$f":"U819+X819","v":17846},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":17846},{"$f":"SUM(AC820:AC821)","v":0},19203,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":19203},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":19203},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":19202.295936400413},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":19202.295936400413},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":19202.295936400413},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012005004001"},null,null,null,"Salaries and wages",null,null,13847,14701,15800,15800,15058,0,0,0,0,{"$f":"SUM(M820:Q820)","v":15058},null,{"$f":"R820-S820","v":15058},15216,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":15216},null,null,{"$f":"U820+X820+Z820+AA820","v":15216},{"$f":"AB820-U820","v":0},16373,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":16373},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":16373},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":16372.39969622892},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":16372.39969622892},null,null,{"$f":"AM820+AP820+AR820+AS820","v":16372.39969622892},{"$f":"AT820-AM820","v":0}]
[1,"012005004001",null,null,null,"Social contributions",null,null,1897,2078,2368,2368,2486,0,0,0,0,{"$f":"SUM(M821:Q821)","v":2486},null,{"$f":"R821-S821","v":2486},2630,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":2630},null,null,{"$f":"U821+X821+Z821+AA821","v":2630},{"$f":"AB821-U821","v":0},2830,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":2830},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":2830},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":2829.8962401714921},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":2829.8962401714921},null,null,{"$f":"AM821+AP821+AR821+AS821","v":2829.8962401714921},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":2193},3864,2603,2603,3234,0,0,0,0,3234,0,3234,3395,0,0,0,3395,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},3395,0,3582,0,0,0,{"$f":"SUM(AH823:AH860)","v":3582},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":3582},{"$f":"SUM(AL823:AL860)","v":0},3105.6960000000004,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":3105.6960000000004},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":3105.6960000000004},{"$f":"SUM(AU823:AU860)","v":0}]
[0,{"$f":"B822","v":"012005004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M823:Q823)","v":0},null,{"$f":"R823-S823","v":0},0,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":0},null,null,{"$f":"U823+X823+Z823+AA823","v":0},{"$f":"AB823-U823","v":0},0,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":0},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":0},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":0},null,null,{"$f":"AM823+AP823+AR823+AS823","v":0},{"$f":"AT823-AM823","v":0}]
[0,"012005004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Minor assets",null,null,7,0,8,8,8,0,0,0,0,8,null,8,8,null,null,0,8,null,null,8,0,9,null,null,0,9,null,null,9,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":7.8032562814070365},null,null,0,7.8032562814070365,null,null,7.8032562814070365,0]
[0,"012005004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Catering: Departmental activities",null,null,4,10,4,4,4,0,0,0,0,4,null,4,5,null,null,0,5,null,null,5,0,5,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":5},null,null,5,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":4.3351423785594649},null,null,0,4.3351423785594649,null,null,4.3351423785594649,0]
[1,"012005004002",null,null,null,"Communication (G&S)",null,null,573,630,607,607,679,0,0,437,0,1116,null,1116,717,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":717},null,null,717,0,757,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":757},null,null,757,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":656.34055611390295},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":656.34055611390295},null,null,656.34055611390295,0]
[1,"012005004002",null,null,null,"Computer services",null,null,51,42,81,81,61,0,0,-45,0,16,null,16,64,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":64},null,null,64,0,68,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":68},null,null,68,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":58.957936348408715},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":58.957936348408715},null,null,58.957936348408715,0]
[1,"012005004002",null,null,null,"Consultants: Business and advisory services",null,null,3,96,4,4,4,0,0,0,0,4,null,4,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":3.4681139028475716},null,null,0,3.4681139028475716,null,null,3.4681139028475716,0]
[0,"012005004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Contractors",null,null,120,38,133,133,141,0,0,437,0,578,null,578,149,null,null,0,149,null,null,149,0,157,null,null,0,157,null,null,157,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":136.12347068676718},null,null,0,136.12347068676718,null,null,136.12347068676718,0]
[0,"012005004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Consumable supplies",null,null,54,54,58,58,60,0,0,-7,0,53,null,53,63,null,null,0,63,null,null,63,0,67,null,null,0,67,null,null,67,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":58.090907872696832},null,null,0,58.090907872696832,null,null,58.090907872696832,0]
[1,"012005004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,227,190,187,187,198,0,0,-103,0,95,null,95,209,null,null,0,209,null,null,209,0,220,null,null,0,220,null,null,220,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":190.74626465661643},null,null,0,190.74626465661643,null,null,190.74626465661643,0]
[0,"012005004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Property payments",null,null,31,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Travel and subsistence",null,null,12,161,263,263,278,0,0,0,0,278,null,278,294,null,null,0,294,null,null,294,0,310,null,null,0,310,null,null,310,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":268.77882747068679},null,null,0,268.77882747068679,null,null,268.77882747068679,0]
[1,"012005004002",null,null,null,"Training and development",null,null,19,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005004002",null,null,null,"Operating payments",null,null,1087,2643,1258,1258,1801,0,0,-719,0,1082,null,1082,1882,null,null,0,1882,null,null,1882,0,1985,null,null,0,1985,null,null,1985,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":1721.0515242881074},null,null,0,1721.0515242881074,null,null,1721.0515242881074,0]
[1,"012005004002",null,null,null,"Venues and facilities",null,null,5,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012005004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012005004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":2194},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Publication Services"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Publication Services"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Publication Services"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Publication Services"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Publication Services"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Publication Services"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":2150},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Publication Services"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Publication Services"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":2150},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Publication Services"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":2150},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Publication Services"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":44},{"$f":"SUM(J886:J887)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S886:S887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Publication Services"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":44},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Publication Services"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":4703},1583,5277,5277,5583,0,0,0,0,5583,{"$f":"SUM(S889,S892,S895:S899)","v":0},5583,5896,0,0,0,5896,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":5896},0,6226,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":6226},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":6226},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":6237.7920000000004},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":6237.7920000000004},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":6237.7920000000004},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B889","v":"012005004000"},{"$f":"C866","v":"Publication Services"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,"012005004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004000"},{"$f":"C866","v":"Publication Services"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":4703},1583,5277,5277,5583,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":5583},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":5583},5896,0,0,0,5896,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},5896,0,6226,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":6226},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":6226},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":6237.7920000000004},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":6237.7920000000004},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":6237.7920000000004},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004057"},{"$f":"C866","v":"Publication Services"},"Other transfers to households",null,"Other machinery and equipment",null,null,4703,1583,5277,5277,5583,0,0,0,0,5583,null,5583,5896,null,null,0,5896,null,null,5896,0,6226,null,null,0,6226,null,null,6226,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":6237.7920000000004},null,null,0,6237.7920000000004,null,null,6237.7920000000004,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012005004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":24834},{"$f":"SUM(J818,J864,J888,J900)","v":22226},{"$f":"SUM(K818,K864,K888,K900)","v":26048},26048,26361,0,0,0,0,26361,0,26361,27137,0,0,0,27137,0,0,27137,0,29011,0,0,0,29011,0,0,29011,0,28545.783936400414,0,0,0,28545.783936400414,0,0,28545.783936400414,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":0},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Support and Informatics"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Data Management and Technology"}]
[1,null,null,null,null,"Subprogramme manager","Mr R Begg",null,null,"Post:","Executive manager: Statiscical Data Management & Technology"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides ICT support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012005005"},null,null,1,"Data Management and Technology",0,null,107096,115614,124064,121333,130760,0,0,0,0,{"$f":"SUM(M956:Q956)","v":130760},null,{"$f":"R956-S956","v":130760},137280,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":137280},null,null,{"$f":"U956+X956+Z956+AA956","v":137280},{"$f":"AB956-U956","v":0},145519,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":145519},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":145519},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":145519.57190203466},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":145519.57190203466},null,null,{"$f":"AM956+AP956+AR956+AS956","v":145519.57190203466},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":107096},115614,124064,121333,130760,0,0,0,0,130760,0,130760,137280,0,0,0,137280,0,0,137280,0,145519,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":145519},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":145519},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":145519.57190203466},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":145519.57190203466},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":145519.57190203466},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":95407},98632,112221,107521,121992,0,0,0,0,121992,0,121992,127839,0,0,0,{"$f":"U968+X968","v":127839},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":127839},{"$f":"SUM(AC969,AC972,AC1011)","v":0},135549,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":135549},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":135549},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":134830.73990203466},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":134830.73990203466},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":134830.73990203466},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":20592},21661,26018,23118,26963,0,0,0,0,26963,0,26963,27489,0,0,0,{"$f":"U969+X969","v":27489},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":27489},{"$f":"SUM(AC970:AC971)","v":0},29578,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":29578},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":29578},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":29578.163902034681},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":29578.163902034681},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":29578.163902034681},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012005005001"},null,null,null,"Salaries and wages",null,null,18084,18970,22583,19683,23428,0,0,0,0,{"$f":"SUM(M970:Q970)","v":23428},null,{"$f":"R970-S970","v":23428},23749,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":23749},null,null,{"$f":"U970+X970+Z970+AA970","v":23749},{"$f":"AB970-U970","v":0},25554,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":25554},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":25554},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":25554.141603644406},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":25554.141603644406},null,null,{"$f":"AM970+AP970+AR970+AS970","v":25554.141603644406},{"$f":"AT970-AM970","v":0}]
[1,"012005005001",null,null,null,"Social contributions",null,null,2508,2691,3435,3435,3535,0,0,0,0,{"$f":"SUM(M971:Q971)","v":3535},null,{"$f":"R971-S971","v":3535},3740,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":3740},null,null,{"$f":"U971+X971+Z971+AA971","v":3740},{"$f":"AB971-U971","v":0},4024,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":4024},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":4024},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":4024.0222983902754},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":4024.0222983902754},null,null,{"$f":"AM971+AP971+AR971+AS971","v":4024.0222983902754},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":74815},76971,86203,84403,95029,0,0,0,0,95029,0,95029,100350,0,0,0,100350,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},100350,0,105971,0,0,0,{"$f":"SUM(AH973:AH1010)","v":105971},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":105971},{"$f":"SUM(AL973:AL1010)","v":0},105252.57599999999,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":105252.57599999999},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":105252.57599999999},{"$f":"SUM(AU973:AU1010)","v":0}]
[1,{"$f":"B972","v":"012005005002"},null,null,null,"Administrative fees",null,null,1,0,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"012005005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Minor assets",null,null,114,160,282,282,304,0,0,-139,0,165,null,165,321,null,null,0,321,null,null,321,0,339,null,null,0,339,null,null,339,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":336.70176995593135},null,null,0,336.70176995593135,null,null,336.70176995593135,0]
[1,"012005005002",null,null,null,"Audit costs: External",null,null,0,0,53,53,56,0,0,-12,0,44,null,44,59,null,null,0,59,null,null,59,0,62,null,null,0,62,null,null,62,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":61.57967474120278},null,null,0,61.57967474120278,null,null,61.57967474120278,0]
[0,"012005005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Catering: Departmental activities",null,null,0,2,4,4,20,0,0,-20,0,0,null,0,21,null,null,0,21,null,null,21,0,22,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":22},null,null,22,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":21.850852327523569},null,null,0,21.850852327523569,null,null,21.850852327523569,0]
[1,"012005005002",null,null,null,"Communication (G&S)",null,null,4786,3491,3672,3672,4411,0,0,-605,0,3806,null,3806,4658,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":4658},null,null,4658,0,4919,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":4919},null,null,4919,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":4885.6519363222014},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":4885.6519363222014},null,null,4885.6519363222014,0]
[1,"012005005002",null,null,null,"Computer services",null,null,65940,67688,76555,76555,80990,0,0,134,0,81124,null,81124,85525,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":85525},null,null,85525,0,90315,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":90315},null,null,90315,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":89702.714907285947},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":89702.714907285947},null,null,89702.714907285947,0]
[1,"012005005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,450,450,529,0,0,838,0,1367,null,1367,559,null,null,0,559,null,null,559,0,590,null,null,0,590,null,null,590,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":586.00013060176843},null,null,0,586.00013060176843,null,null,586.00013060176843,0]
[0,"012005005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Contractors",null,null,2964,5155,3969,2169,7395,0,0,0,0,7395,null,7395,7809,null,null,0,7809,null,null,7809,0,8247,null,null,0,8247,null,null,8247,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":8191.089961140312},null,null,0,8191.089961140312,null,null,8191.089961140312,0]
[0,"012005005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Consumable supplies",null,null,545,217,508,508,547,0,0,-242,0,305,null,305,578,null,null,0,578,null,null,578,0,610,null,null,0,610,null,null,610,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":605.86454180860801},null,null,0,605.86454180860801,null,null,605.86454180860801,0]
[1,"012005005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,91,6,76,76,80,0,0,-22,0,58,null,58,84,null,null,0,84,null,null,84,0,90,null,null,0,90,null,null,90,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":89.389850430778225},null,null,0,89.389850430778225,null,null,89.389850430778225,0]
[0,"012005005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Property payments",null,null,0,24,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Travel and subsistence",null,null,247,106,462,462,568,0,0,97,0,665,null,665,600,null,null,0,600,null,null,600,0,633,null,null,0,633,null,null,633,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":628.70861469647355},null,null,0,628.70861469647355,null,null,628.70861469647355,0]
[1,"012005005002",null,null,null,"Training and development",null,null,35,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005005002",null,null,null,"Operating payments",null,null,92,122,172,172,129,0,0,-29,0,100,null,100,136,null,null,0,136,null,null,136,0,144,null,null,0,144,null,null,144,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":143.02376068924517},null,null,0,143.02376068924517,null,null,143.02376068924517,0]
[0,"012005005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"012005005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012005005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":6},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":22},0,0,0,0,0,0,0,0,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Data Management and Technology"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Data Management and Technology"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":6},{"$f":"SUM(J1036:J1037)","v":22},0,0,0,0,0,0,0,0,{"$f":"SUM(S1036:S1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Data Management and Technology"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":6},22,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Data Management and Technology"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":11660},16960,11843,13812,8768,0,0,0,0,8768,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},8768,9441,0,0,0,9441,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":9441},0,9970,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":9970},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":9970},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":10688.832},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":10688.832},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":10688.832},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B1039","v":"012005005000"},{"$f":"C1016","v":"Data Management and Technology"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,"012005005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005000"},{"$f":"C1016","v":"Data Management and Technology"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":10834},14068,9922,11891,8239,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":8239},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":8239},8882,0,0,0,8882,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},8882,0,9380,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":9380},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":9380},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":8063.616},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":8063.616},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":8063.616},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005057"},{"$f":"C1016","v":"Data Management and Technology"},"Other transfers to households",null,"Other machinery and equipment",null,null,10834,14068,9922,11891,8239,0,0,0,0,8239,null,8239,8882,null,null,0,8882,null,null,8882,0,9380,null,null,0,9380,null,null,9380,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":8063.616},null,null,0,8063.616,null,null,8063.616,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012005005062"},null,null,null,"Software and other intangible assets",null,null,826,2892,1921,1921,529,0,0,0,0,529,null,529,559,null,null,0,559,null,null,559,0,590,null,null,0,590,null,null,590,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":2625.2160000000003},null,null,0,2625.2160000000003,null,null,2625.2160000000003,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":23},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":107096},{"$f":"SUM(J968,J1014,J1038,J1050)","v":115614},{"$f":"SUM(K968,K1014,K1038,K1050)","v":124064},121333,130760,0,0,0,0,130760,0,130760,137280,0,0,0,137280,0,0,137280,0,145519,0,0,0,145519,0,0,145519,0,145519.57190203466,0,0,0,145519.57190203466,0,0,145519.57190203466,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[6,{"$f":"A1080","v":6},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Support and Informatics"}]
[1,null,null,null,{"$f":"B1080","v":6},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A1080+3,0)<>\"\",OFFSET($F$43,A1080+3,0),\"\")","v":"Business Modernisation"}]
[1,null,null,null,null,"Subprogramme manager","Mr L Lengs",null,null,"Post:","Executive Manager Business Modernisation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides support service to the department","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1091:AF1091,\"<>0\")-COUNTBLANK(F1091:AF1091))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G1100,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1204:AU1204,\">0.5\")+COUNTIF(I1204:AU1204,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E1081))&E1081","v":"012005006"},null,null,1,"Business Modernisation",0,null,37379,43626,50023,49793,50834,0,0,0,0,{"$f":"SUM(M1106:Q1106)","v":50834},null,{"$f":"R1106-S1106","v":50834},53134,null,null,{"$f":"SUM(V1106:W1106)","v":0},{"$f":"U1106+X1106","v":53134},null,null,{"$f":"U1106+X1106+Z1106+AA1106","v":53134},{"$f":"AB1106-U1106","v":0},57097,null,null,{"$f":"SUM(AE1106:AF1106)","v":0},{"$f":"AD1106+AG1106","v":57097},null,null,{"$f":"AD1106+AG1106+AI1106+AJ1106","v":57097},{"$f":"AK1106-AD1106","v":0},{"$f":"IFERROR(AD1106/AD1116*AM1202,0)","v":57100.567824154939},null,null,{"$f":"SUM(AN1106:AO1106)","v":0},{"$f":"AM1106+AP1106","v":57100.567824154939},null,null,{"$f":"AM1106+AP1106+AR1106+AS1106","v":57100.567824154939},{"$f":"AT1106-AM1106","v":0}]
[{"$f":"IF(SUM(COUNTIF(F1107:AU1107,\"<>0\")-COUNTBLANK(F1107:AU1107))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1107:Q1107)","v":0},null,{"$f":"R1107-S1107","v":0},0,null,null,0,{"$f":"U1107+X1107","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1107/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,{"$f":"AM1107+AP1107+AR1107+AS1107","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1108/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1109/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1110+AG1110","v":0},null,null,0,0,{"$f":"IFERROR(AD1110/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD1111+AG1111","v":0},null,null,0,0,{"$f":"IFERROR(AD1111/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1112/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1113/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1114/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1115/AD1116*AM1202,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1106:I1115)","v":37379},43626,50023,49793,50834,0,0,0,0,50834,0,50834,53134,0,0,0,53134,0,0,53134,0,57097,0,0,{"$f":"SUM(AG1106:AG1115)","v":0},{"$f":"SUM(AH1106:AH1115)","v":57097},0,{"$f":"SUM(AJ1106:AJ1115)","v":0},{"$f":"SUM(AK1106:AK1115)","v":57097},{"$f":"SUM(AL1106:AL1115)","v":0},{"$f":"SUM(AM1106:AM1115)","v":57100.567824154939},{"$f":"SUM(AN1106:AN1115)","v":0},0,{"$f":"SUM(AP1106:AP1115)","v":0},{"$f":"SUM(AQ1106:AQ1115)","v":57100.567824154939},0,{"$f":"SUM(AS1106:AS1115)","v":0},{"$f":"SUM(AT1106:AT1115)","v":57100.567824154939},{"$f":"SUM(AU1106:AU1115)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1117+X1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AD1117+AG1117","v":0},null,null,null,null,null,null,null,null,{"$f":"AM1117+AP1117","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I1119,I1122,I1161)","v":36630},41970,49062,48832,50511,0,0,-86,0,50425,0,50425,52793,0,0,0,{"$f":"U1118+X1118","v":52793},{"$f":"SUM(Z1119,Z1122,Z1161)","v":0},{"$f":"SUM(AA1119,AA1122,AA1161)","v":0},{"$f":"U1118+X1118+Z1118+AA1118","v":52793},{"$f":"SUM(AC1119,AC1122,AC1161)","v":0},56737,0,0,{"$f":"SUM(AG1119,AG1122,AG1161)","v":0},{"$f":"AD1118+AG1118","v":56737},{"$f":"SUM(AI1119,AI1122,AI1161)","v":0},{"$f":"SUM(AJ1119,AJ1122,AJ1161)","v":0},{"$f":"AD1118+AG1118+AI1118+AJ1118","v":56737},{"$f":"SUM(AL1119,AL1122,AL1161)","v":0},{"$f":"SUM(AM1119,AM1122,AM1161)","v":56247.31982415494},{"$f":"SUM(AN1119,AN1122,AN1161)","v":0},0,{"$f":"SUM(AP1119,AP1122,AP1161)","v":0},{"$f":"AM1118+AP1118","v":56247.31982415494},{"$f":"SUM(AR1119,AR1122,AR1161)","v":0},{"$f":"SUM(AS1119,AS1122,AS1161)","v":0},{"$f":"AM1118+AP1118+AR1118+AS1118","v":56247.31982415494},{"$f":"SUM(AU1119,AU1122,AU1161)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1119,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1119:AU1119,\"<>0\")-COUNTBLANK(I1119:AU1119))<>0,1,0))","v":1},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1119,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I1120:I1121)","v":35932},40854,46681,46451,47230,0,0,0,0,47230,0,47230,49342,0,0,0,{"$f":"U1119+X1119","v":49342},{"$f":"SUM(Z1120:Z1121)","v":0},{"$f":"SUM(AA1120:AA1121)","v":0},{"$f":"U1119+X1119+Z1119+AA1119","v":49342},{"$f":"SUM(AC1120:AC1121)","v":0},53093,0,0,{"$f":"SUM(AG1120:AG1121)","v":0},{"$f":"AD1119+AG1119","v":53093},{"$f":"SUM(AI1120:AI1121)","v":0},{"$f":"SUM(AJ1120:AJ1121)","v":0},{"$f":"AD1119+AG1119+AI1119+AJ1119","v":53093},{"$f":"SUM(AL1120:AL1121)","v":0},{"$f":"SUM(AM1120:AM1121)","v":53091.991824154939},{"$f":"SUM(AN1120:AN1121)","v":0},0,{"$f":"SUM(AP1120:AP1121)","v":0},{"$f":"AM1119+AP1119","v":53091.991824154939},{"$f":"SUM(AR1120:AR1121)","v":0},{"$f":"SUM(AS1120:AS1121)","v":0},{"$f":"AM1119+AP1119+AR1119+AS1119","v":53091.991824154939},{"$f":"SUM(AU1120:AU1121)","v":0}]
[1,{"$f":"B1119","v":"012005006001"},null,null,null,"Salaries and wages",null,null,32021,36426,41824,41594,44888,0,0,0,0,{"$f":"SUM(M1120:Q1120)","v":44888},null,{"$f":"R1120-S1120","v":44888},46864,null,null,{"$f":"SUM(V1120:W1120)","v":0},{"$f":"U1120+X1120","v":46864},null,null,{"$f":"U1120+X1120+Z1120+AA1120","v":46864},{"$f":"AB1120-U1120","v":0},50427,null,null,{"$f":"SUM(AE1120:AF1120)","v":0},{"$f":"AD1120+AG1120","v":50427},null,null,{"$f":"AD1120+AG1120+AI1120+AJ1120","v":50427},{"$f":"AK1120-AD1120","v":0},{"$f":"IFERROR(AD1120/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1119,Cover!FJ$4:FJ$4930,0)),0)","v":50426.04244847082},null,null,{"$f":"SUM(AN1120:AO1120)","v":0},{"$f":"AM1120+AP1120","v":50426.04244847082},null,null,{"$f":"AM1120+AP1120+AR1120+AS1120","v":50426.04244847082},{"$f":"AT1120-AM1120","v":0}]
[1,"012005006001",null,null,null,"Social contributions",null,null,3911,4428,4857,4857,2342,0,0,0,0,{"$f":"SUM(M1121:Q1121)","v":2342},null,{"$f":"R1121-S1121","v":2342},2478,null,null,{"$f":"SUM(V1121:W1121)","v":0},{"$f":"U1121+X1121","v":2478},null,null,{"$f":"U1121+X1121+Z1121+AA1121","v":2478},{"$f":"AB1121-U1121","v":0},2666,null,null,{"$f":"SUM(AE1121:AF1121)","v":0},{"$f":"AD1121+AG1121","v":2666},null,null,{"$f":"AD1121+AG1121+AI1121+AJ1121","v":2666},{"$f":"AK1121-AD1121","v":0},{"$f":"IFERROR(AD1121/AD1119*INDEX((Cover!FA$4:FA$4930),MATCH(B1120,Cover!FJ$4:FJ$4930,0)),0)","v":2665.9493756841216},null,null,{"$f":"SUM(AN1121:AO1121)","v":0},{"$f":"AM1121+AP1121","v":2665.9493756841216},null,null,{"$f":"AM1121+AP1121+AR1121+AS1121","v":2665.9493756841216},{"$f":"AT1121-AM1121","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1122,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I1123:I1160)","v":698},1116,2381,2381,3281,0,0,-86,0,3195,0,3195,3451,0,0,0,3451,{"$f":"SUM(Z1123:Z1160)","v":0},{"$f":"SUM(AA1123:AA1160)","v":0},3451,0,3644,0,0,0,{"$f":"SUM(AH1123:AH1160)","v":3644},{"$f":"SUM(AI1123:AI1160)","v":0},0,{"$f":"SUM(AK1123:AK1160)","v":3644},{"$f":"SUM(AL1123:AL1160)","v":0},3155.328,0,0,0,{"$f":"SUM(AQ1123:AQ1160)","v":3155.328},{"$f":"SUM(AR1123:AR1160)","v":0},0,{"$f":"SUM(AT1123:AT1160)","v":3155.328},{"$f":"SUM(AU1123:AU1160)","v":0}]
[0,{"$f":"B1122","v":"012005006002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1123:Q1123)","v":0},null,{"$f":"R1123-S1123","v":0},0,null,null,{"$f":"SUM(V1123:W1123)","v":0},{"$f":"U1123+X1123","v":0},null,null,{"$f":"U1123+X1123+Z1123+AA1123","v":0},{"$f":"AB1123-U1123","v":0},0,null,null,{"$f":"SUM(AE1123:AF1123)","v":0},{"$f":"AD1123+AG1123","v":0},null,null,{"$f":"AD1123+AG1123+AI1123+AJ1123","v":0},{"$f":"AK1123-AD1123","v":0},{"$f":"IFERROR(AD1123/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1122,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1123:AO1123)","v":0},{"$f":"AM1123+AP1123","v":0},null,null,{"$f":"AM1123+AP1123+AR1123+AS1123","v":0},{"$f":"AT1123-AM1123","v":0}]
[0,"012005006002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1124/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1123,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Minor assets",null,null,6,18,7,7,0,0,0,1,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1125/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1124,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1126/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1125,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1127/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1126,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Catering: Departmental activities",null,null,0,0,0,0,0,0,0,6,0,6,null,6,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE1128:AF1128)","v":0},{"$f":"AD1128+AG1128","v":0},null,null,0,0,{"$f":"IFERROR(AD1128/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1127,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Communication (G&S)",null,null,262,57,153,153,271,0,0,-12,0,259,null,259,286,null,null,{"$f":"SUM(V1129:W1129)","v":0},{"$f":"U1129+X1129","v":286},null,null,286,0,302,null,null,{"$f":"SUM(AE1129:AF1129)","v":0},{"$f":"AD1129+AG1129","v":302},null,null,302,0,{"$f":"IFERROR(AD1129/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1128,Cover!FJ$4:FJ$4930,0)),0)","v":261.5008386388584},null,null,{"$f":"SUM(AN1129:AO1129)","v":0},{"$f":"AM1129+AP1129","v":261.5008386388584},null,null,261.5008386388584,0]
[1,"012005006002",null,null,null,"Computer services",null,null,131,490,1044,1044,2415,0,0,-495,0,1920,null,1920,2536,null,null,{"$f":"SUM(V1130:W1130)","v":0},{"$f":"U1130+X1130","v":2536},null,null,2536,0,2678,null,null,{"$f":"SUM(AE1130:AF1130)","v":0},{"$f":"AD1130+AG1130","v":2678},null,null,2678,0,{"$f":"IFERROR(AD1130/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1129,Cover!FJ$4:FJ$4930,0)),0)","v":2318.8716750823269},null,null,{"$f":"SUM(AN1130:AO1130)","v":0},{"$f":"AM1130+AP1130","v":2318.8716750823269},null,null,2318.8716750823269,0]
[0,"012005006002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1131/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1130,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1132/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1131,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1133/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1132,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1134:Q1134)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1134/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1133,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1135:Q1135)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1135/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1134,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Contractors",null,null,2,0,1,1,0,0,0,1,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1136/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1135,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1137/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1136,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Entertainment",null,null,0,2,0,0,0,0,0,1,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1138/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1137,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1139/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1138,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1140/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1139,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1141:Q1141)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1141/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1140,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1142/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1141,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1143:Q1143)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1143/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1142,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1144/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1143,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1145/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1144,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1146/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1145,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1147/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1146,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1148/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1147,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1149/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1148,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1150/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1149,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Consumable supplies",null,null,13,22,33,33,20,0,0,11,0,31,null,31,21,null,null,0,21,null,null,21,0,22,null,null,0,22,null,null,22,0,{"$f":"IFERROR(AD1151/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1150,Cover!FJ$4:FJ$4930,0)),0)","v":19.049729967069155},null,null,0,19.049729967069155,null,null,19.049729967069155,0]
[1,"012005006002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,34,93,74,74,34,0,0,-9,0,25,null,25,36,null,null,0,36,null,null,36,0,38,null,null,0,38,null,null,38,0,{"$f":"IFERROR(AD1152/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1151,Cover!FJ$4:FJ$4930,0)),0)","v":32.904079034028541},null,null,0,32.904079034028541,null,null,32.904079034028541,0]
[0,"012005006002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1153/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1152,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1154/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1153,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1155/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1154,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012005006002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1156/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1155,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Travel and subsistence",null,null,211,425,1058,1058,530,0,0,207,0,737,null,737,560,null,null,0,560,null,null,560,0,591,null,null,0,591,null,null,591,0,{"$f":"IFERROR(AD1157/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1156,Cover!FJ$4:FJ$4930,0)),0)","v":511.74501866081226},null,null,0,511.74501866081226,null,null,511.74501866081226,0]
[1,"012005006002",null,null,null,"Training and development",null,null,30,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1158/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1157,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012005006002",null,null,null,"Operating payments",null,null,9,9,11,11,11,0,0,203,0,214,null,214,12,null,null,0,12,null,null,12,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD1159/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1158,Cover!FJ$4:FJ$4930,0)),0)","v":11.256658616904501},null,null,0,11.256658616904501,null,null,11.256658616904501,0]
[0,"012005006002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1160/AD1122*INDEX((Cover!FA$4:FA$4930),MATCH(B1159,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1161,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1162:I1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1162:AU1163)","v":0}]
[0,{"$f":"B1161","v":"012005006003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1162:Q1162)","v":0},null,{"$f":"R1162-S1162","v":0},0,null,null,{"$f":"SUM(V1162:W1162)","v":0},{"$f":"U1162+X1162","v":0},null,null,{"$f":"U1162+X1162+Z1162+AA1162","v":0},{"$f":"AB1162-U1162","v":0},0,null,null,{"$f":"SUM(AE1162:AF1162)","v":0},{"$f":"AD1162+AG1162","v":0},null,null,{"$f":"AD1162+AG1162+AI1162+AJ1162","v":0},{"$f":"AK1162-AD1162","v":0},{"$f":"IFERROR(AD1162/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1161,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1162:AO1162)","v":0},{"$f":"AM1162+AP1162","v":0},null,null,{"$f":"AM1162+AP1162+AR1162+AS1162","v":0},{"$f":"AT1162-AM1162","v":0}]
[0,"012005006003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1163-S1163","v":0},0,null,null,{"$f":"SUM(V1163:W1163)","v":0},{"$f":"U1163+X1163","v":0},null,null,{"$f":"U1163+X1163+Z1163+AA1163","v":0},{"$f":"AB1163-U1163","v":0},0,null,null,{"$f":"SUM(AE1163:AF1163)","v":0},{"$f":"AD1163+AG1163","v":0},null,null,{"$f":"AD1163+AG1163+AI1163+AJ1163","v":0},{"$f":"AK1163-AD1163","v":0},{"$f":"IFERROR(AD1163/AD1161*INDEX((Cover!FA$4:FA$4930),MATCH(B1162,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1163:AO1163)","v":0},{"$f":"AM1163+AP1163","v":0},null,null,{"$f":"AM1163+AP1163+AR1163+AS1163","v":0},{"$f":"AT1163-AM1163","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1165,I1172,I1175,I1176,I1177,I1184,I1185)","v":69},{"$f":"SUM(J1165,J1172,J1175,J1176,J1177,J1184,J1185)","v":210},18,18,0,0,0,86,0,86,{"$f":"SUM(S1165,S1172,S1175,S1176,S1177,S1184,S1185)","v":0},86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1165,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1165:AU1165,\"<>0\")-COUNTBLANK(I1165:AU1165))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1166,I1169)","v":0},{"$f":"SUM(J1166,J1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1166,S1169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A1080,0)","v":"Business Modernisation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1167:I1168)","v":0},{"$f":"SUM(J1167:J1168)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1167:S1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1165:$D1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1165:$D1166)","v":0},{"$f":"SUM(V1167:W1167)","v":0},{"$f":"U1167+X1167","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1165:$D1166)","v":0},{"$f":"AB1167-U1167","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1165:$D1166)","v":0},{"$f":"SUM(AE1167:AF1167)","v":0},{"$f":"AD1167+AG1167","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1165:$D1166)","v":0},{"$f":"AK1167-AD1167","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1165:$D1166)","v":0},{"$f":"SUM(AN1167:AO1167)","v":0},{"$f":"AM1167+AP1167","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1165:$D1166)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1165:$D1166)","v":0},{"$f":"AT1167-AM1167","v":0}]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1167:$D1168)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1167:$D1168)","v":0},{"$f":"SUM(V1168:W1168)","v":0},{"$f":"U1168+X1168","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1167:$D1168)","v":0},{"$f":"AB1168-U1168","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1167:$D1168)","v":0},{"$f":"SUM(AE1168:AF1168)","v":0},{"$f":"AD1168+AG1168","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1167:$D1168)","v":0},{"$f":"AK1168-AD1168","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1167:$D1168)","v":0},{"$f":"SUM(AN1168:AO1168)","v":0},{"$f":"AM1168+AP1168","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1167:$D1168)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1167:$D1168)","v":0},{"$f":"AT1168-AM1168","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1170:S1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1169:$D1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1169:$D1170)","v":0},{"$f":"SUM(V1170:W1170)","v":0},{"$f":"U1170+X1170","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1169:$D1170)","v":0},{"$f":"AB1170-U1170","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1169:$D1170)","v":0},{"$f":"SUM(AE1170:AF1170)","v":0},{"$f":"AD1170+AG1170","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1169:$D1170)","v":0},{"$f":"AK1170-AD1170","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1169:$D1170)","v":0},{"$f":"SUM(AN1170:AO1170)","v":0},{"$f":"AM1170+AP1170","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1169:$D1170)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1169:$D1170)","v":0},{"$f":"AT1170-AM1170","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1171:$D1172)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1171:$D1172)","v":0},{"$f":"SUM(V1171:W1171)","v":0},{"$f":"U1171+X1171","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1171:$D1172)","v":0},{"$f":"AB1171-U1171","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1171:$D1172)","v":0},{"$f":"SUM(AE1171:AF1171)","v":0},{"$f":"AD1171+AG1171","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1171:$D1172)","v":0},{"$f":"AK1171-AD1171","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1171:$D1172)","v":0},{"$f":"SUM(AN1171:AO1171)","v":0},{"$f":"AM1171+AP1171","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1171:$D1172)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1171:$D1172)","v":0},{"$f":"AT1171-AM1171","v":0}]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1173:I1174)","v":0},{"$f":"SUM(J1173:J1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1173:S1174)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1173:Z1174)","v":0},{"$f":"SUM(AA1173:AA1174)","v":0},{"$f":"SUM(AB1173:AB1174)","v":0},{"$f":"SUM(AC1173:AC1174)","v":0},{"$f":"SUM(AD1173:AD1174)","v":0},0,0,0,0,{"$f":"SUM(AI1173:AI1174)","v":0},{"$f":"SUM(AJ1173:AJ1174)","v":0},{"$f":"SUM(AK1173:AK1174)","v":0},{"$f":"SUM(AL1173:AL1174)","v":0},{"$f":"SUM(AM1173:AM1174)","v":0},{"$f":"SUM(AN1173:AN1174)","v":0},0,0,0,{"$f":"SUM(AR1173:AR1174)","v":0},{"$f":"SUM(AS1173:AS1174)","v":0},{"$f":"SUM(AT1173:AT1174)","v":0},{"$f":"SUM(AU1173:AU1174)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1173:$D1174)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1173:$D1174)","v":0},{"$f":"SUM(V1173:W1173)","v":0},{"$f":"U1173+X1173","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1173:$D1174)","v":0},{"$f":"AB1173-U1173","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1173:$D1174)","v":0},{"$f":"SUM(AE1173:AF1173)","v":0},{"$f":"AD1173+AG1173","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1173:$D1174)","v":0},{"$f":"AK1173-AD1173","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1173:$D1174)","v":0},{"$f":"SUM(AN1173:AO1173)","v":0},{"$f":"AM1173+AP1173","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1173:$D1174)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1173:$D1174)","v":0},{"$f":"AT1173-AM1173","v":0}]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1175:$D1176)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1175:$D1176)","v":0},{"$f":"SUM(V1174:W1174)","v":0},{"$f":"U1174+X1174","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1175:$D1176)","v":0},{"$f":"AB1174-U1174","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1175:$D1176)","v":0},{"$f":"SUM(AE1174:AF1174)","v":0},{"$f":"AD1174+AG1174","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1175:$D1176)","v":0},{"$f":"AK1174-AD1174","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1175:$D1176)","v":0},{"$f":"SUM(AN1174:AO1174)","v":0},{"$f":"AM1174+AP1174","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1175:$D1176)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1175:$D1176)","v":0},{"$f":"AT1174-AM1174","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1177:$D1178)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1177:$D1178)","v":0},{"$f":"SUM(V1175:W1175)","v":0},{"$f":"U1175+X1175","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1177:$D1178)","v":0},{"$f":"AB1175-U1175","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1177:$D1178)","v":0},{"$f":"SUM(AE1175:AF1175)","v":0},{"$f":"AD1175+AG1175","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1177:$D1178)","v":0},{"$f":"AK1175-AD1175","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1177:$D1178)","v":0},{"$f":"SUM(AN1175:AO1175)","v":0},{"$f":"AM1175+AP1175","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1177:$D1178)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1177:$D1178)","v":0},{"$f":"AT1175-AM1175","v":0}]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1179:$D1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1179:$D1180)","v":0},{"$f":"SUM(V1176:W1176)","v":0},{"$f":"U1176+X1176","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1179:$D1180)","v":0},{"$f":"AB1176-U1176","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1179:$D1180)","v":0},{"$f":"SUM(AE1176:AF1176)","v":0},{"$f":"AD1176+AG1176","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1179:$D1180)","v":0},{"$f":"AK1176-AD1176","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1179:$D1180)","v":0},{"$f":"SUM(AN1176:AO1176)","v":0},{"$f":"AM1176+AP1176","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1179:$D1180)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1179:$D1180)","v":0},{"$f":"AT1176-AM1176","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1178,I1181)","v":0},{"$f":"SUM(J1178,J1181)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1178,S1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1179:I1180)","v":0},{"$f":"SUM(J1179:J1180)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1179:S1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1181:$D1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1181:$D1182)","v":0},{"$f":"SUM(V1179:W1179)","v":0},{"$f":"U1179+X1179","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1181:$D1182)","v":0},{"$f":"AB1179-U1179","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1181:$D1182)","v":0},{"$f":"SUM(AE1179:AF1179)","v":0},{"$f":"AD1179+AG1179","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1181:$D1182)","v":0},{"$f":"AK1179-AD1179","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1181:$D1182)","v":0},{"$f":"SUM(AN1179:AO1179)","v":0},{"$f":"AM1179+AP1179","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1181:$D1182)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1181:$D1182)","v":0},{"$f":"AT1179-AM1179","v":0}]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1183:$D1184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1183:$D1184)","v":0},{"$f":"SUM(V1180:W1180)","v":0},{"$f":"U1180+X1180","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1183:$D1184)","v":0},{"$f":"AB1180-U1180","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1183:$D1184)","v":0},{"$f":"SUM(AE1180:AF1180)","v":0},{"$f":"AD1180+AG1180","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1183:$D1184)","v":0},{"$f":"AK1180-AD1180","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1183:$D1184)","v":0},{"$f":"SUM(AN1180:AO1180)","v":0},{"$f":"AM1180+AP1180","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1183:$D1184)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1183:$D1184)","v":0},{"$f":"AT1180-AM1180","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1182:I1183)","v":0},{"$f":"SUM(J1182:J1183)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1182:S1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1185:$D1186)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1185:$D1186)","v":0},{"$f":"SUM(V1182:W1182)","v":0},{"$f":"U1182+X1182","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1185:$D1186)","v":0},{"$f":"AB1182-U1182","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1185:$D1186)","v":0},{"$f":"SUM(AE1182:AF1182)","v":0},{"$f":"AD1182+AG1182","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1185:$D1186)","v":0},{"$f":"AK1182-AD1182","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1185:$D1186)","v":0},{"$f":"SUM(AN1182:AO1182)","v":0},{"$f":"AM1182+AP1182","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1185:$D1186)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1185:$D1186)","v":0},{"$f":"AT1182-AM1182","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1187:$D1188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1187:$D1188)","v":0},{"$f":"SUM(V1183:W1183)","v":0},{"$f":"U1183+X1183","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1187:$D1188)","v":0},{"$f":"AB1183-U1183","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1187:$D1188)","v":0},{"$f":"SUM(AE1183:AF1183)","v":0},{"$f":"AD1183+AG1183","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1187:$D1188)","v":0},{"$f":"AK1183-AD1183","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1187:$D1188)","v":0},{"$f":"SUM(AN1183:AO1183)","v":0},{"$f":"AM1183+AP1183","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1187:$D1188)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1187:$D1188)","v":0},{"$f":"AT1183-AM1183","v":0}]
[0,null,{"$f":"C1166","v":"Business Modernisation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1189:$D1190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1189:$D1190)","v":0},{"$f":"SUM(V1184:W1184)","v":0},{"$f":"U1184+X1184","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1189:$D1190)","v":0},{"$f":"AB1184-U1184","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1189:$D1190)","v":0},{"$f":"SUM(AE1184:AF1184)","v":0},{"$f":"AD1184+AG1184","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1189:$D1190)","v":0},{"$f":"AK1184-AD1184","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1189:$D1190)","v":0},{"$f":"SUM(AN1184:AO1184)","v":0},{"$f":"AM1184+AP1184","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1189:$D1190)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1189:$D1190)","v":0},{"$f":"AT1184-AM1184","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1186:I1187)","v":69},{"$f":"SUM(J1186:J1187)","v":210},18,18,0,0,0,86,0,86,{"$f":"SUM(S1186:S1187)","v":0},86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1166","v":"Business Modernisation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1191:$D1192)","v":69},210,18,18,0,0,0,86,0,86,{"$f":"DSUM($I$180:$BA$289,S$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1191:$D1192)","v":86},{"$f":"DSUM($I$180:$BA$289,U$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1191:$D1192)","v":0},{"$f":"SUM(V1186:W1186)","v":0},{"$f":"U1186+X1186","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1191:$D1192)","v":0},{"$f":"AB1186-U1186","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1191:$D1192)","v":0},{"$f":"SUM(AE1186:AF1186)","v":0},{"$f":"AD1186+AG1186","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1191:$D1192)","v":0},{"$f":"AK1186-AD1186","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1191:$D1192)","v":0},{"$f":"SUM(AN1186:AO1186)","v":0},{"$f":"AM1186+AP1186","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1191:$D1192)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1191:$D1192)","v":0},{"$f":"AT1186-AM1186","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1193:$D1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1193:$D1194)","v":0},{"$f":"SUM(V1187:W1187)","v":0},{"$f":"U1187+X1187","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1193:$D1194)","v":0},{"$f":"AB1187-U1187","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1193:$D1194)","v":0},{"$f":"SUM(AE1187:AF1187)","v":0},{"$f":"AD1187+AG1187","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1193:$D1194)","v":0},{"$f":"AK1187-AD1187","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1193:$D1194)","v":0},{"$f":"SUM(AN1187:AO1187)","v":0},{"$f":"AM1187+AP1187","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1193:$D1194)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1193:$D1194)","v":0},{"$f":"AT1187-AM1187","v":0}]
[1,null,{"$f":"C1166","v":"Business Modernisation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1189,I1192,I1195:I1199)","v":680},1446,943,943,323,0,0,0,0,323,{"$f":"SUM(S1189,S1192,S1195:S1199)","v":0},323,341,0,0,0,341,{"$f":"SUM(Z1189,Z1192,Z1195:Z1199)","v":0},{"$f":"SUM(AA1189,AA1192,AA1195:AA1199)","v":0},{"$f":"SUM(AB1189,AB1192,AB1195:AB1199)","v":341},0,360,0,0,{"$f":"SUM(AG1189,AG1192,AG1195:AG1199)","v":0},{"$f":"SUM(AH1189,AH1192,AH1195:AH1199)","v":360},{"$f":"SUM(AI1189,AI1192,AI1195:AI1199)","v":0},{"$f":"SUM(AJ1189,AJ1192,AJ1195:AJ1199)","v":0},{"$f":"SUM(AK1189,AK1192,AK1195:AK1199)","v":360},{"$f":"SUM(AL1189,AL1192,AL1195:AL1199)","v":0},{"$f":"SUM(AM1189,AM1192,AM1195:AM1199)","v":853.24800000000005},{"$f":"SUM(AN1189,AN1192,AN1195:AN1199)","v":0},0,{"$f":"SUM(AP1189,AP1192,AP1195:AP1199)","v":0},{"$f":"SUM(AQ1189,AQ1192,AQ1195:AQ1199)","v":853.24800000000005},{"$f":"SUM(AR1189,AR1192,AR1195:AR1199)","v":0},{"$f":"SUM(AS1189,AS1192,AS1195:AS1199)","v":0},{"$f":"SUM(AT1189,AT1192,AT1195:AT1199)","v":853.24800000000005},{"$f":"SUM(AU1189,AU1192,AU1195:AU1199)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1189,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1189:AU1189,\"<>0\")-COUNTBLANK(I1189:AU1189))<>0,1,0))","v":0},{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1189,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1189,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1190:I1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1190:S1191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1190:Z1191)","v":0},{"$f":"SUM(AA1190:AA1191)","v":0},{"$f":"SUM(AB1190:AB1191)","v":0},0,0,0,0,{"$f":"SUM(AG1190:AG1191)","v":0},{"$f":"SUM(AH1190:AH1191)","v":0},{"$f":"SUM(AI1190:AI1191)","v":0},{"$f":"SUM(AJ1190:AJ1191)","v":0},{"$f":"SUM(AK1190:AK1191)","v":0},{"$f":"SUM(AL1190:AL1191)","v":0},{"$f":"SUM(AM1190:AM1191)","v":0},{"$f":"SUM(AN1190:AN1191)","v":0},0,{"$f":"SUM(AP1190:AP1191)","v":0},{"$f":"SUM(AQ1190:AQ1191)","v":0},{"$f":"SUM(AR1190:AR1191)","v":0},{"$f":"SUM(AS1190:AS1191)","v":0},{"$f":"SUM(AT1190:AT1191)","v":0},{"$f":"SUM(AU1190:AU1191)","v":0}]
[0,{"$f":"B1189","v":"012005006000"},{"$f":"C1166","v":"Business Modernisation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1190-S1190","v":0},0,null,null,{"$f":"SUM(V1190:W1190)","v":0},{"$f":"U1190+X1190","v":0},null,null,{"$f":"U1190+X1190+Z1190+AA1190","v":0},{"$f":"AB1190-U1190","v":0},0,null,null,{"$f":"SUM(AE1190:AF1190)","v":0},{"$f":"AD1190+AG1190","v":0},null,null,{"$f":"AD1190+AG1190+AI1190+AJ1190","v":0},{"$f":"AK1190-AD1190","v":0},{"$f":"IFERROR(AD1190/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1190,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1190:AO1190)","v":0},{"$f":"AM1190+AP1190","v":0},null,null,{"$f":"AM1190+AP1190+AR1190+AS1190","v":0},{"$f":"AT1190-AM1190","v":0}]
[0,"012005006000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1191-S1191","v":0},0,null,null,{"$f":"SUM(V1191:W1191)","v":0},{"$f":"U1191+X1191","v":0},null,null,{"$f":"U1191+X1191+Z1191+AA1191","v":0},{"$f":"AB1191-U1191","v":0},0,null,null,{"$f":"SUM(AE1191:AF1191)","v":0},{"$f":"AD1191+AG1191","v":0},null,null,{"$f":"AD1191+AG1191+AI1191+AJ1191","v":0},{"$f":"AK1191-AD1191","v":0},{"$f":"IFERROR(AD1191/AD1189*INDEX((Cover!FA$4:FA$4930),MATCH(B1191,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1191:AO1191)","v":0},{"$f":"AM1191+AP1191","v":0},null,null,{"$f":"AM1191+AP1191+AR1191+AS1191","v":0},{"$f":"AT1191-AM1191","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1192,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1192,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006000"},{"$f":"C1166","v":"Business Modernisation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1193:I1194)","v":364},1098,611,611,323,{"$f":"SUM(N1193:N1194)","v":0},0,0,0,{"$f":"SUM(M1192:Q1192)","v":323},{"$f":"SUM(S1193:S1194)","v":0},{"$f":"SUM(T1193:T1194)","v":323},341,0,0,0,341,{"$f":"SUM(Z1193:Z1194)","v":0},{"$f":"SUM(AA1193:AA1194)","v":0},341,0,360,0,0,{"$f":"SUM(AG1193:AG1194)","v":0},{"$f":"SUM(AH1193:AH1194)","v":360},0,{"$f":"SUM(AJ1193:AJ1194)","v":0},{"$f":"SUM(AK1193:AK1194)","v":360},{"$f":"SUM(AL1193:AL1194)","v":0},{"$f":"SUM(AM1193:AM1194)","v":437.18400000000003},{"$f":"SUM(AN1193:AN1194)","v":0},0,{"$f":"SUM(AP1193:AP1194)","v":0},{"$f":"SUM(AQ1193:AQ1194)","v":437.18400000000003},0,{"$f":"SUM(AS1193:AS1194)","v":0},{"$f":"SUM(AT1193:AT1194)","v":437.18400000000003},{"$f":"SUM(AU1193:AU1194)","v":0}]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1193,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1193:Q1193)","v":0},null,{"$f":"R1193-S1193","v":0},0,null,null,{"$f":"SUM(V1193:W1193)","v":0},{"$f":"U1193+X1193","v":0},null,null,{"$f":"U1193+X1193+Z1193+AA1193","v":0},{"$f":"AB1193-U1193","v":0},0,null,null,{"$f":"SUM(AE1193:AF1193)","v":0},{"$f":"AD1193+AG1193","v":0},null,null,{"$f":"AD1193+AG1193+AI1193+AJ1193","v":0},{"$f":"AK1193-AD1193","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1193,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1193:AO1193)","v":0},{"$f":"AM1193+AP1193","v":0},null,null,{"$f":"AM1193+AP1193+AR1193+AS1193","v":0},{"$f":"AT1193-AM1193","v":0}]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1194,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006057"},{"$f":"C1166","v":"Business Modernisation"},"Other transfers to households",null,"Other machinery and equipment",null,null,364,1098,611,611,323,0,0,0,0,323,null,323,341,null,null,0,341,null,null,341,0,360,null,null,0,360,null,null,360,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1194,Cover!FJ$4:FJ$4930,0)),0)","v":437.18400000000003},null,null,0,437.18400000000003,null,null,437.18400000000003,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1195,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1195,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1196,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1196,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1197,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1197,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1198,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1198,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B1106&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1199,Cover!$EM$4:$EM$4930,0)),0)","v":"012005006062"},null,null,null,"Software and other intangible assets",null,null,316,348,332,332,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1199,Cover!FJ$4:FJ$4930,0)),0)","v":416.06400000000002},null,null,0,416.06400000000002,null,null,416.06400000000002,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G1081,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I1118,I1164,I1188,I1200)","v":37379},{"$f":"SUM(J1118,J1164,J1188,J1200)","v":43626},{"$f":"SUM(K1118,K1164,K1188,K1200)","v":50023},49793,50834,0,0,0,0,50834,0,50834,53134,0,0,0,53134,0,0,53134,0,57097,0,0,0,57097,0,0,57097,0,57100.567824154939,0,0,0,57100.567824154939,0,0,57100.567824154939,{"$f":"SUM(AU1118,AU1164,AU1188,AU1200)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1202-I1116","v":0},{"$f":"J1202-J1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(L1090:L1099,\"=0\")+COUNTBLANK(L1090:L1099))=10))),1,0)","v":0},{"$f":"IF(AND(J1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(M1090:M1099,\"=0\")+COUNTBLANK(M1090:M1099))=10))),1,0)","v":0},{"$f":"IF(AND(K1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(N1090:N1099,\"=0\")+COUNTBLANK(N1090:N1099))=10))),1,0)","v":0},1,{"$f":"IF(AND(M1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(P1090:P1099,\"=0\")+COUNTBLANK(P1090:P1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(S1090:S1099,\"=0\")+COUNTBLANK(S1090:S1099))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(Y1090:Y1099,\"=0\")+COUNTBLANK(Y1090:Y1099))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ1116>0,(OR((COUNTIF($F1090:$F1099,\"=0\")+COUNTBLANK($F1090:$F1099))=10,(COUNTIF($G1090:$G1099,\"=0\")+COUNTBLANK($G1090:$G1099))=10,(COUNTIF($I1090:$I1099,\"=0\")+COUNTBLANK($I1090:$I1099))=10,(COUNTIF(AH1090:AH1099,\"=0\")+COUNTBLANK(AH1090:AH1099))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1189","v":0},{"$f":"+J1189","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1209:Q1209)","v":0},{"$f":"+S1189","v":0},{"$f":"SUM(T1210:T1211)","v":0},{"$f":"+U1189","v":0},{"$f":"+V1189","v":0},{"$f":"+W1189","v":0},0,0,0,0,0,0,{"$f":"+AD1189","v":0},{"$f":"+AE1189","v":0},{"$f":"+AF1189","v":0},{"$f":"SUM(AG1210:AG1211)","v":0},{"$f":"SUM(AH1210:AH1211)","v":0},0,{"$f":"SUM(AJ1210:AJ1211)","v":0},{"$f":"SUM(AK1210:AK1211)","v":0},{"$f":"SUM(AL1210:AL1211)","v":0},{"$f":"+AM1189","v":0},{"$f":"+AN1189","v":0},{"$f":"+AO1189","v":0},{"$f":"SUM(AP1210:AP1211)","v":0},{"$f":"SUM(AQ1210:AQ1211)","v":0},0,{"$f":"SUM(AS1210:AS1211)","v":0},{"$f":"SUM(AT1210:AT1211)","v":0},{"$f":"SUM(AU1210:AU1211)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1211:Q1211)","v":0},null,{"$f":"R1211-S1211","v":0},null,null,null,{"$f":"SUM(V1211:W1211)","v":0},{"$f":"U1211+X1211","v":0},null,null,{"$f":"U1211+X1211+Z1211+AA1211","v":0},{"$f":"AB1211-U1211","v":0},null,null,null,{"$f":"SUM(AE1211:AF1211)","v":0},{"$f":"AD1211+AG1211","v":0},null,null,{"$f":"AD1211+AG1211+AI1211+AJ1211","v":0},{"$f":"AK1211-AD1211","v":0},null,null,null,{"$f":"SUM(AN1211:AO1211)","v":0},{"$f":"AM1211+AP1211","v":0},null,null,{"$f":"AM1211+AP1211+AR1211+AS1211","v":0},{"$f":"AT1211-AM1211","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1212:Q1212)","v":0},null,{"$f":"R1212-S1212","v":0},null,null,null,{"$f":"SUM(V1212:W1212)","v":0},{"$f":"U1212+X1212","v":0},null,null,{"$f":"U1212+X1212+Z1212+AA1212","v":0},{"$f":"AB1212-U1212","v":0},null,null,null,{"$f":"SUM(AE1212:AF1212)","v":0},{"$f":"AD1212+AG1212","v":0},null,null,{"$f":"AD1212+AG1212+AI1212+AJ1212","v":0},{"$f":"AK1212-AD1212","v":0},null,null,null,{"$f":"SUM(AN1212:AO1212)","v":0},{"$f":"AM1212+AP1212","v":0},null,null,{"$f":"AM1212+AP1212+AR1212+AS1212","v":0},{"$f":"AT1212-AM1212","v":0}]

{"sheet":"6","index":9,"n_rows":1062,"n_cols":56,"rows_kept":1062,"cut":false,"hidden":false,"merged":[[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,26,44,26],[42,27,44,27],[181,26,183,26],[181,27,183,27],[181,28,183,28],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[338,37,338,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[501,26,503,26],[501,27,503,27],[501,28,503,28],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[651,26,653,26],[651,27,653,27],[651,28,653,28],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[651,24,653,24],[651,25,653,25],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[801,26,803,26],[801,27,803,27],[801,28,803,28],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[951,26,953,26],[951,27,953,27],[951,28,953,28],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[951,24,953,24],[951,25,953,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":5}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":5}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",6,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Statistical Collection and Outreach"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Provide data collection and dissemination services to inform policy processes and decision making. Engage stakeholders and provide effective communication services. Promote statistical development and cooperation in South Africa, Africa and the world."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Number of visitor sessions to Stats Online","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,1,3300000,3300000,0,3300000,null,3300000,0,null,"Statistical Collection and Outreach",null,null,null,"No",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,"Number of publications downloaded from Stats Online","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,0,200000,200000,0,200000,null,200000,0,null,"Statistical Collection and Outreach",null,null,null,"No",0]
[1,null,null,null,null,"Number of press conferences","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,0,12,12,0,12,null,12,0,null,"Statistical Collection and Outreach",null,null,null,"No",0]
[1,null,null,null,null,"Number of newsletters and articles distributed","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,0,300,300,0,300,null,300,0,null,"Statistical Collection and Outreach",null,null,null,"No",0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Programme Management for Statistical Collection and Outreach",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":6129},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":8253},8187,6974,8690,0,0,102,0,8792,0,8792,9144,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":9144},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,9144,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":9773},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":9773},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,9773,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":9772.743979208788},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":9772.743979208788},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,9772.743979208788,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"International Statistical Development and Cooperation",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":8138},8595,11041,5920,11201,0,0,-102,0,11099,0,11099,11379,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,11379,0,0,11379,0,12170,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":12170},0,0,12170,0,12170.30397254448,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,12170.30397254448,0,0,12170.30397254448,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Provincial and District Offices",null,null,485442,525369,515186,541929,529015,0,0,0,0,529015,0,529015,550662,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,550662,0,0,550662,0,590391,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,590391,0,0,590391,0,589577.10641493194,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,589577.10641493194,0,0,589577.10641493194,0]
[1,4,1,null,4,"Stakeholder Relations and Marketing",null,null,17100,19204,20142,21039,20438,0,0,100,0,20538,0,20538,21222,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,21222,0,0,21222,0,22814,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,22814,0,0,22814,0,22800.063928125266,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,22800.063928125266,0,0,22800.063928125266,0]
[1,5,1,null,5,"Corporate Communications",null,null,13358,14364,16826,14435,15716,0,0,-100,0,15616,0,15616,15613,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,15613,0,0,15613,0,16729,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,16729,0,0,16729,0,16554.787956931468,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,16554.787956931468,0,0,16554.787956931468,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":530167},575785,571382,590297,585060,0,0,0,0,585060,0,{"$f":"SUM(T47:T71)","v":585060},608020,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,608020,{"$f":"SUM(Z47:Z71)","v":0},0,608020,{"$f":"SUM(AC47:AC71)","v":0},651877,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},651877,{"$f":"SUM(AI47:AI71)","v":0},0,651877,0,650875.00625174202,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},650875.00625174202,0,0,650875.00625174202,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4080,$F74,I$330:I$4080)","v":509672},555615,557146,575173,570292,0,0,-138,0,570154,0,570154,592468,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":592468},{"$f":"SUMIF($F$330:$F$4080,$F74,Z$330:Z$4080)","v":0},0,592468,0,635489,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":635489},{"$f":"SUMIF($F$330:$F$4080,$F74,AI$330:AI$4080)","v":0},0,635489,0,634466.87825174187,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":634466.87825174187},{"$f":"SUMIF($F$330:$F$4080,$F74,AR$330:AR$4080)","v":0},0,634466.87825174187,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Statistical Collection and OutreachCompensation of employees"},null,"Compensation of employees",null,null,403820,447690,467564,472400,473395,0,0,0,0,473395,0,473395,490560,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F75,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F75,W$356:W$4080))","v":0},0,490560,0,0,490560,0,527841,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F75,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F75,AF$356:AF$4080))","v":0},0,527841,0,0,527841,0,527842.55825174192,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F75,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F75,AO$356:AO$4080))","v":0},0,527842.55825174192,0,0,527842.55825174192,0]
[1,null,null,null,null,"Salaries and wages",null,null,348876,383714,407254,409015,405058,0,0,0,0,405058,0,405058,418259,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,W$335:W$4080))","v":0},0,418259,0,0,418259,0,450044,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AF$335:AF$4080))","v":0},0,450044,0,0,450044,0,450045.27760933101,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AO$335:AO$4080))","v":0},0,450045.27760933101,0,0,450045.27760933101,0]
[1,null,null,null,null,"Social contributions",null,null,54944,63976,60310,63385,68337,0,0,0,0,68337,0,68337,72301,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,W$335:W$4080))","v":0},0,72301,0,0,72301,0,77797,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AF$335:AF$4080))","v":0},0,77797,0,0,77797,0,77797.280642410915,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AO$335:AO$4080))","v":0},0,77797.280642410915,0,0,77797.280642410915,0]
[1,null,null,{"$f":"$G$8&F78","v":"Statistical Collection and OutreachGoods and services"},null,"Goods and services",null,null,105852,107925,89582,102773,96897,0,0,-138,0,96759,0,96759,101908,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F78,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F78,W$356:W$4080))","v":0},0,101908,0,0,101908,0,107648,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F78,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F78,AF$356:AF$4080))","v":0},0,107648,0,0,107648,0,106624.31999999999,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F78,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F78,AO$356:AO$4080))","v":0},0,106624.31999999999,0,0,106624.31999999999,0]
[1,null,null,null,null,"Administrative fees",null,null,10,7,10,10,11,0,0,0,0,11,0,11,11,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,W$335:W$4080))","v":0},0,11,0,0,11,0,12,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AF$335:AF$4080))","v":0},0,12,0,0,12,0,12.093146945514585,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AO$335:AO$4080))","v":0},0,12.093146945514585,0,0,12.093146945514585,0]
[1,null,null,null,null,"Advertising",null,null,725,1304,415,14,638,0,0,-88,0,550,0,550,667,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,W$335:W$4080))","v":0},0,667,0,0,667,0,705,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AF$335:AF$4080))","v":0},0,705,0,0,705,0,690.1278480840042,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AO$335:AO$4080))","v":0},0,690.1278480840042,0,0,690.1278480840042,0]
[1,null,null,null,null,"Minor assets",null,null,188,51,168,168,219,0,0,6,0,225,0,225,230,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,W$335:W$4080))","v":0},0,230,0,0,230,0,243,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AF$335:AF$4080))","v":0},0,243,0,0,243,0,240.72601669609477,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AO$335:AO$4080))","v":0},0,240.72601669609477,0,0,240.72601669609477,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,603,1945,1945,2109,0,0,-199,0,1910,0,1910,2219,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,W$335:W$4080))","v":0},0,2219,0,0,2219,0,2337,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AF$335:AF$4080))","v":0},0,2337,0,0,2337,0,2317.5941108186425,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AO$335:AO$4080))","v":0},0,2317.5941108186425,0,0,2317.5941108186425,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4080,$F84,I$330:I$4080)","v":490},508,886,886,987,0,0,860,0,1847,0,1847,1031,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,W$335:W$4080))","v":0},0,1031,{"$f":"SUMIF($F$330:$F$4080,$F84,Z$330:Z$4080)","v":0},0,1031,0,1090,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AF$335:AF$4080))","v":0},0,1090,{"$f":"SUMIF($F$330:$F$4080,$F84,AI$330:AI$4080)","v":0},0,1090,0,1071.8641909953599,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AO$335:AO$4080))","v":0},0,1071.8641909953599,0,0,1071.8641909953599,0]
[1,null,null,null,null,"Communication (G&S)",null,null,16731,13056,9762,12748,11731,0,0,627,0,12358,0,12358,12335,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,W$335:W$4080))","v":0},0,12335,0,0,12335,0,13026,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AF$335:AF$4080))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":13026},0,0,13026,0,12904.396501595091,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AO$335:AO$4080))","v":0},0,12904.396501595091,0,0,12904.396501595091,0]
[1,null,null,null,null,"Computer services",null,null,41,61,114,114,49,0,0,-49,0,0,0,0,51,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,W$335:W$4080))","v":0},0,51,0,0,51,0,54,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AF$335:AF$4080))","v":0},0,54,0,0,54,0,53.50893515853128,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AO$335:AO$4080))","v":0},0,53.50893515853128,0,0,53.50893515853128,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,811,648,1123,294,1189,0,0,0,0,1189,0,1189,1235,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,W$335:W$4080))","v":0},0,1235,0,0,1235,0,1306,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AF$335:AF$4080))","v":0},0,1306,0,0,1306,0,1312.9811764922149,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AO$335:AO$4080))","v":0},0,1312.9811764922149,0,0,1312.9811764922149,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,27,0,0,0,0,0,0,0,0,0,0,0,34,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,W$335:W$4080))","v":0},0,34,0,0,34,0,36,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AF$335:AF$4080))","v":0},0,36,0,0,36,0,35.672623439020853,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AO$335:AO$4080))","v":0},0,35.672623439020853,0,0,35.672623439020853,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,1052,311,387,210,455,0,0,-14,0,441,0,441,476,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,W$335:W$4080))","v":0},0,476,0,0,476,0,503,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AF$335:AF$4080))","v":0},0,503,0,0,503,0,501.32796993440076,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AO$335:AO$4080))","v":0},0,501.32796993440076,0,0,501.32796993440076,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,295,315,119,119,350,0,0,-42,0,308,0,308,366,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,W$335:W$4080))","v":0},0,366,0,0,366,0,386,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AF$335:AF$4080))","v":0},0,386,0,0,386,0,367.63609385313066,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AO$335:AO$4080))","v":0},0,367.63609385313066,0,0,367.63609385313066,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4080,$F94,I$330:I$4080)","v":3},7,11,11,16,0,0,-4,0,12,0,12,17,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,W$335:W$4080))","v":0},0,17,{"$f":"SUMIF($F$330:$F$4080,$F94,Z$330:Z$4080)","v":0},0,17,0,18,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AF$335:AF$4080))","v":0},0,18,{"$f":"SUMIF($F$330:$F$4080,$F94,AI$330:AI$4080)","v":0},0,18,0,17.930689245625867,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AO$335:AO$4080))","v":0},0,17.930689245625867,{"$f":"SUMIF($F$330:$F$4080,$F94,AR$330:AR$4080)","v":0},0,17.930689245625867,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,19803,19480,15535,18848,16222,0,0,-4047,0,12175,0,12175,17016,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,W$335:W$4080))","v":0},0,17016,0,0,17016,0,18025,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AF$335:AF$4080))","v":0},0,18025,0,0,18025,0,17856.215856286475,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AO$335:AO$4080))","v":0},0,17856.215856286475,0,0,17856.215856286475,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4080,$F104,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F104,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AF$335:AF$4080))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4080,$F104,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,694,871,1136,1136,994,0,0,308,0,1302,0,1302,1046,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,W$335:W$4080))","v":0},0,1046,0,0,1046,0,1103,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AF$335:AF$4080))","v":0},0,1103,0,0,1103,0,1093.4982911714305,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AO$335:AO$4080))","v":0},0,1093.4982911714305,0,0,1093.4982911714305,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,2000,2858,2054,2054,2157,0,0,-7,0,2150,0,2150,2265,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,W$335:W$4080))","v":0},0,2265,0,0,2265,0,2397,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AF$335:AF$4080))","v":0},0,2397,0,0,2397,0,2369.9264557402435,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AO$335:AO$4080))","v":0},0,2369.9264557402435,0,0,2369.9264557402435,0]
[1,null,null,null,null,"Operating leases",null,null,46652,44257,33152,39147,36788,0,0,577,0,37365,0,37365,38773,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,W$335:W$4080))","v":0},0,38773,0,0,38773,0,40947,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AF$335:AF$4080))","v":0},0,40947,0,0,40947,0,40575.000313772573,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AO$335:AO$4080))","v":0},0,40575.000313772573,0,0,40575.000313772573,0]
[1,null,null,null,null,"Rental and hiring",null,null,14,165,17,17,17,0,0,-1,0,16,0,16,17,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,W$335:W$4080))","v":0},0,17,0,0,17,0,18,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AF$335:AF$4080))","v":0},0,18,0,0,18,0,17.07943518907965,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AO$335:AO$4080))","v":0},0,17.07943518907965,0,0,17.07943518907965,0]
[1,null,null,null,null,"Property payments",null,null,56,77,354,354,63,0,0,187,0,250,0,250,67,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,W$335:W$4080))","v":0},0,67,0,0,67,0,71,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AF$335:AF$4080))","v":0},0,71,0,0,71,0,70.354340671402241,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AO$335:AO$4080))","v":0},0,70.354340671402241,0,0,70.354340671402241,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,13946,21378,15067,16363,16260,0,0,2546,0,18806,0,18806,17079,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,W$335:W$4080))","v":0},0,17079,0,0,17079,0,18015,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AF$335:AF$4080))","v":0},0,18015,0,0,18015,0,17856.799683063473,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AO$335:AO$4080))","v":0},0,17856.799683063473,0,0,17856.799683063473,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4080,$F114,I$330:I$4080)","v":53},156,2937,2785,3546,0,0,-1294,0,2252,0,2252,3728,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,W$335:W$4080))","v":0},0,3728,{"$f":"SUMIF($F$330:$F$4080,$F114,Z$330:Z$4080)","v":0},0,3728,0,3936,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AF$335:AF$4080))","v":0},0,3936,{"$f":"SUMIF($F$330:$F$4080,$F114,AI$330:AI$4080)","v":0},0,3936,0,3902.2236950831043,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AO$335:AO$4080))","v":0},0,3902.2236950831043,{"$f":"SUMIF($F$330:$F$4080,$F114,AR$330:AR$4080)","v":0},0,3902.2236950831043,0]
[1,null,null,null,null,"Operating payments",null,null,1802,1605,3189,4789,2322,0,0,540,0,2862,0,2862,2437,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,W$335:W$4080))","v":0},0,2437,0,0,2437,0,2570,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AF$335:AF$4080))","v":0},0,2570,0,0,2570,0,2515.3416347052544,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AO$335:AO$4080))","v":0},0,2515.3416347052544,0,0,2515.3416347052544,0]
[1,null,null,null,null,"Venues and facilities",null,null,459,207,1201,761,774,0,0,-44,0,730,0,730,808,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,W$335:W$4080))","v":0},0,808,0,0,808,0,850,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AF$335:AF$4080))","v":0},0,850,0,0,850,0,842.0209910593328,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AO$335:AO$4080))","v":0},0,842.0209910593328,0,0,842.0209910593328,0]
[0,null,null,{"$f":"$G$8&F117","v":"Statistical Collection and OutreachInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F117,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F117,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F117,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F117,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F117,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F117,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,540,757,152,152,0,0,0,53,0,53,0,53,0,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,0,0,0,0,0,0,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,0,0,0,0,0,0,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Statistical Collection and OutreachProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F121,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F121,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F121,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F121,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F121,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F121,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4080,$F124,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F124,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Statistical Collection and OutreachDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,6,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F128,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F128,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F128,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F128,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F128,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F128,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,6,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Statistical Collection and OutreachHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F131,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F131,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F131,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F131,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F131,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F131,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Statistical Collection and OutreachForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F132,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F132,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F132,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F132,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F132,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F132,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Statistical Collection and OutreachPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,23,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F133,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F133,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F133,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F133,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F133,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F133,AO$356:AO$4080))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4080,$F134,I$330:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,Z$330:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AI$330:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4080,$F134,AR$330:AR$4080)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,0,23,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,W$335:W$4080))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AF$335:AF$4080))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AO$335:AO$4080))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,23,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Statistical Collection and OutreachNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F140,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F140,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F140,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F140,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F140,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F140,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Statistical Collection and OutreachHouseholds"},null,"Households",null,null,540,728,152,152,0,0,0,53,0,53,0,53,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F141,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F141,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F141,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F141,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F141,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F141,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,320,665,152,152,0,0,0,53,0,53,0,53,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,220,63,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4080,$F144,I$330:I$4080)","v":19955},19413,14084,14972,14768,0,0,0,0,14768,0,14768,15552,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,15552,{"$f":"SUMIF($F$330:$F$4080,$F144,Z$330:Z$4080)","v":0},0,15552,0,16388,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,16388,{"$f":"SUMIF($F$330:$F$4080,$F144,AI$330:AI$4080)","v":0},0,16388,0,16408.128000000001,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,16408.128000000001,0,0,16408.128000000001,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Statistical Collection and OutreachBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F145,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F145,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F145,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F145,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F145,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F145,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Statistical Collection and OutreachMachinery and equipment"},null,"Machinery and equipment",null,null,19955,19413,14084,14972,14768,0,0,0,0,14768,0,14768,15552,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F148,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F148,W$356:W$4080))","v":0},0,15552,0,0,15552,0,16388,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F148,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F148,AF$356:AF$4080))","v":0},0,16388,0,0,16388,0,16408.128000000001,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F148,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F148,AO$356:AO$4080))","v":0},0,16408.128000000001,0,0,16408.128000000001,0]
[1,null,null,null,null,"Transport equipment",null,null,14189,8837,6000,6000,8865,0,0,-564,0,8301,0,8301,9331,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,W$335:W$4080))","v":0},0,9331,0,0,9331,0,9855,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AF$335:AF$4080))","v":0},0,9855,0,0,9855,0,9916.8960000000006,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AO$335:AO$4080))","v":0},0,9916.8960000000006,0,0,9916.8960000000006,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,5766,10576,8084,8972,5903,0,0,564,0,6467,0,6467,6221,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,W$335:W$4080))","v":0},0,6221,0,0,6221,0,6533,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AF$335:AF$4080))","v":0},0,6533,0,0,6533,0,6491.232,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AO$335:AO$4080))","v":0},0,6491.232,0,0,6491.232,0]
[0,null,null,{"$f":"$G$8&F151","v":"Statistical Collection and OutreachHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F151,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F151,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F151,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F151,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F151,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F151,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Collection and OutreachSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F152,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F152,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F152,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F152,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F152,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F152,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Collection and OutreachBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F153,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F153,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F153,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F153,AF$356:AF$4080))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F153,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F153,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Collection and OutreachLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F154,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F154,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F154,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F154,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F154,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F154,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Statistical Collection and OutreachSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F155,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F155,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F155,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F155,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F155,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F155,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,"Statistical Collection and OutreachPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F156,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F156,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F156,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F156,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F156,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F156,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":530167},575785,571382,590297,585060,0,0,-85,0,584975,0,584975,608020,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},608020,0,0,608020,0,651877,0,0,0,651877,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,651877,0,650875.0062517419,0,0,0,650875.0062517419,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,650875.0062517419,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,-85,0,-85,0,-85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,85,0,85,0,85,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Communication",null,null,0,4,0,0,0,0,0,0,0,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Departmental agencies (non-business entities)","Current","Provincial and District Offices",0,"Other","Radio and television licences ","Communication",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,302,640,27,27,0,0,0,10,0,10,null,{"$f":"R186-S186","v":10},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Provincial and District Offices",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,3,"Employee social benefits",null,null,96,48,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Provincial and District Offices",0,"Other","Funeral costs","Employee: Ex-gratia payment",""]
[1,null,null,null,4,"Employees: Ex-gratia payment",null,null,0,15,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Stakeholder Relations and Marketing",0,"Other","Funeral costs","Employee: Ex-gratia payment",""]
[1,null,null,null,5,"Communication",null,null,0,2,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,"Departmental agencies (non-business entities)","Current","Corporate Communications",0,"Other","Radio and television licences ","Communication",""]
[1,null,null,null,6,"Employee social benefits",null,null,8,25,91,91,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD190+AG190","v":0},null,null,0,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Corporate Communications",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,7,"Employee social benefits",null,null,0,0,23,23,0,0,0,1,0,1,null,1,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","International Statistical Development and Cooperation",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,8,"Employee social benefits",null,null,10,0,11,11,0,0,0,42,0,42,null,42,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Stakeholder Relations and Marketing",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,9,"Other transfers",null,null,124,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Corporate Communications",0,"Other","Claims against the state","Claims against the state",""]
[1,null,null,null,10,"Other transfers",null,null,0,23,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Provincial and District Offices",0,"Other","Claims against the state private enterprise","Claims against the state private enterprise",""]
[1,null,null,null,11,0,null,null,0,0,0,0,0,0,0,85,0,85,null,85,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:BB270,\"<>0\")-COUNTBLANK(F270:BB270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,0,{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,0,{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":540},757,152,152,0,0,0,138,0,138,0,138,0,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":0},0,0,0,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,0,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Statistical Collection and Outreach"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Collection and Outreach"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Programme Management for Statistical Collection and Outreach"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Deputy Director-General : Statistical Collection and Outreach"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides management support to this programme","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,1,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":"Inconsistencies between subprogrammes and economic classification"},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012006001"},null,null,1,"Programme Management for Statistical Collection and Outreach",0,null,6129,8253,8187,6974,8690,0,0,102,0,{"$f":"SUM(M356:Q356)","v":8792},null,{"$f":"R356-S356","v":8792},9144,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":9144},null,null,{"$f":"U356+X356+Z356+AA356","v":9144},{"$f":"AB356-U356","v":0},9773,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":9773},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":9773},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":9772.743979208788},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":9772.743979208788},null,null,{"$f":"AM356+AP356+AR356+AS356","v":9772.743979208788},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,0,{"$f":"U357+X357","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":0},null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":6129},8253,8187,6974,8690,0,0,102,0,8792,0,8792,9144,0,0,0,9144,0,0,9144,0,9773,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":9773},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":9773},{"$f":"SUM(AL356:AL365)","v":0},{"$f":"SUM(AM356:AM365)","v":9772.743979208788},0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":9772.743979208788},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":9772.743979208788},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":6046},7943,8063,6605,8641,0,0,17,0,8658,0,8658,9091,0,0,0,{"$f":"U368+X368","v":9091},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":9091},0,9717,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":9717},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":9717},{"$f":"SUM(AL369,AL372,AL411)","v":0},{"$f":"SUM(AM369,AM372,AM411)","v":9729.4479792087877},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":9729.4479792087877},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":9729.4479792087877},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":4086},4550,5185,4528,5513,0,0,0,0,5513,0,5513,5834,0,0,0,{"$f":"U369+X369","v":5834},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":5834},0,6280,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":6280},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":6280},{"$f":"SUM(AL370:AL371)","v":0},{"$f":"SUM(AM370:AM371)","v":6277.3839792087865},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":6277.3839792087865},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":6277.3839792087865},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012006001001"},null,null,null,"Salaries and wages",null,null,3642,4076,4640,4128,4848,0,0,0,0,{"$f":"SUM(M370:Q370)","v":4848},null,{"$f":"R370-S370","v":4848},5130,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":5130},null,null,{"$f":"U370+X370+Z370+AA370","v":5130},{"$f":"AB370-U370","v":0},5522,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":5522},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":5522},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":5519.6997345845411},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":5519.6997345845411},null,null,{"$f":"AM370+AP370+AR370+AS370","v":5519.6997345845411},{"$f":"AT370-AM370","v":0}]
[1,"012006001001",null,null,null,"Social contributions",null,null,444,474,545,400,665,0,0,0,0,{"$f":"SUM(M371:Q371)","v":665},null,{"$f":"R371-S371","v":665},704,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":704},null,null,{"$f":"U371+X371+Z371+AA371","v":704},{"$f":"AB371-U371","v":0},758,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":758},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":758},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":757.68424462424525},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":757.68424462424525},null,null,{"$f":"AM371+AP371+AR371+AS371","v":757.68424462424525},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":1960},3393,2878,2077,3128,0,0,17,0,3145,0,3145,3257,0,0,0,3257,{"$f":"SUM(Z373:Z410)","v":0},0,3257,0,3437,0,0,0,{"$f":"SUM(AH373:AH410)","v":3437},0,0,{"$f":"SUM(AK373:AK410)","v":3437},0,3452.0640000000003,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":3452.0640000000003},0,0,{"$f":"SUM(AT373:AT410)","v":3452.0640000000003},0]
[0,{"$f":"B372","v":"012006001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M373:Q373)","v":0},null,{"$f":"R373-S373","v":0},0,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":0},null,null,{"$f":"U373+X373+Z373+AA373","v":0},{"$f":"AB373-U373","v":0},0,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":0},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":0},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,"012006001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Minor assets",null,null,0,2,0,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":2.0087657841140532},null,null,0,2.0087657841140532,null,null,2.0087657841140532,0]
[0,"012006001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Bursaries: Employees",null,null,0,233,118,118,125,0,0,-3,0,122,null,122,130,null,null,0,130,null,null,130,0,137,null,null,0,137,null,null,137,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":137.60045621181266},null,null,0,137.60045621181266,null,null,137.60045621181266,0]
[1,"012006001002",null,null,null,"Catering: Departmental activities",null,null,27,24,53,53,88,0,0,-8,0,80,null,80,88,null,null,0,88,null,null,88,0,92,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":92},null,null,92,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":92.403226069246443},null,null,0,92.403226069246443,null,null,92.403226069246443,0]
[1,"012006001002",null,null,null,"Communication (G&S)",null,null,66,28,54,54,63,0,0,4,0,67,null,67,66,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":66},null,null,66,0,69,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":69},null,null,69,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":69.302419551934832},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":69.302419551934832},null,null,69.302419551934832,0]
[0,"012006001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Consultants: Business and advisory services",null,null,524,522,803,218,850,0,0,0,0,850,null,850,883,null,null,0,883,null,null,883,0,934,null,null,0,934,null,null,934,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":938.09362118126273},null,null,0,938.09362118126273,null,null,938.09362118126273,0]
[0,"012006001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Contractors",null,null,44,27,0,0,58,0,0,-3,0,55,null,55,61,null,null,0,61,null,null,61,0,64,null,null,0,64,null,null,64,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":64.280505091649701},null,null,0,64.280505091649701,null,null,64.280505091649701,0]
[0,"012006001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Entertainment",null,null,1,1,2,2,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":2.0087657841140532},null,null,0,2.0087657841140532,null,null,2.0087657841140532,0]
[1,"012006001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,64,0,68,0,0,0,0,68,null,68,71,null,null,0,71,null,null,71,0,74,null,null,0,74,null,null,74,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":74.324334012219964},null,null,0,74.324334012219964,null,null,74.324334012219964,0]
[0,"012006001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Consumable supplies",null,null,11,12,8,8,19,0,0,7,0,26,null,26,20,null,null,0,20,null,null,20,0,21,null,null,0,21,null,null,21,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":21.092040733197557},null,null,0,21.092040733197557,null,null,21.092040733197557,0]
[1,"012006001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,77,58,26,26,79,0,0,-63,0,16,null,16,82,null,null,0,82,null,null,82,0,87,null,null,0,87,null,null,87,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":87.381311608961312},null,null,0,87.381311608961312,null,null,87.381311608961312,0]
[1,"012006001002",null,null,null,"Operating leases",null,null,0,0,0,0,21,0,0,-21,0,0,null,0,26,null,null,0,26,null,null,26,0,27,null,null,0,27,null,null,27,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":27.118338085539715},null,null,0,27.118338085539715,null,null,27.118338085539715,0]
[0,"012006001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006001002",null,null,null,"Travel and subsistence",null,null,1172,2366,1448,1448,1427,0,0,80,0,1507,null,1507,1486,null,null,0,1486,null,null,1486,0,1569,null,null,0,1569,null,null,1569,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":1575.8767576374746},null,null,0,1575.8767576374746,null,null,1575.8767576374746,0]
[1,"012006001002",null,null,null,"Training and development",null,null,0,78,231,79,244,0,0,0,0,244,null,244,255,null,null,0,255,null,null,255,0,269,null,null,0,269,null,null,269,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":270.17899796334012},null,null,0,270.17899796334012,null,null,270.17899796334012,0]
[1,"012006001002",null,null,null,"Operating payments",null,null,0,0,1,1,2,0,0,24,0,26,null,26,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":2.0087657841140532},null,null,0,2.0087657841140532,null,null,2.0087657841140532,0]
[1,"012006001002",null,null,null,"Venues and facilities",null,null,38,42,70,70,80,0,0,0,0,80,null,80,83,null,null,0,83,null,null,83,0,88,null,null,0,88,null,null,88,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":88.385694501018335},null,null,0,88.385694501018335,null,null,88.385694501018335,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012006001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012006001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Programme Management for Statistical Collection and Outreach"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":0},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":0},0,0,0,0,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":0},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":0},{"$f":"SUM(AN423:AN424)","v":0},0,0,0,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":0},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},{"$f":"SUM(J436:J437)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":83},310,124,369,49,0,0,0,0,49,{"$f":"SUM(S439,S442,S445:S449)","v":0},49,53,0,0,0,53,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},53,0,56,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":56},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":56},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},{"$f":"SUM(AM439,AM442,AM445:AM449)","v":43.295999999999999},0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":43.295999999999999},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":43.295999999999999},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},{"$f":"SUM(AM440:AM441)","v":0},0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001054"},{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":83},310,124,369,49,{"$f":"SUM(N443:N444)","v":0},0,0,0,{"$f":"SUM(M442:Q442)","v":49},{"$f":"SUM(S443:S444)","v":0},49,53,0,0,0,53,{"$f":"SUM(Z443:Z444)","v":0},0,53,0,56,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":56},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":56},{"$f":"SUM(AL443:AL444)","v":0},{"$f":"SUM(AM443:AM444)","v":43.295999999999999},0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":43.295999999999999},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":43.295999999999999},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001057"},{"$f":"C416","v":"Programme Management for Statistical Collection and Outreach"},"Other transfers to households",null,"Other machinery and equipment",null,null,83,310,124,369,49,0,0,0,0,49,null,49,53,null,null,0,53,null,null,53,0,56,null,null,0,56,null,null,56,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":43.295999999999999},null,null,0,43.295999999999999,null,null,43.295999999999999,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012006001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":6129},{"$f":"SUM(J368,J414,J438,J450)","v":8253},{"$f":"SUM(K368,K414,K438,K450)","v":8187},6974,8690,0,0,17,0,8707,0,8707,9144,0,0,0,9144,0,0,9144,0,9773,0,0,0,9773,0,0,9773,0,9772.743979208788,0,0,0,9772.743979208788,0,0,9772.743979208788,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,-85,0,-85,0,-85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":0},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},1,{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Collection and Outreach"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"International Statistical Development and Cooperation"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: International Statistical Development and Cooperation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides support service  to this programme","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,1,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012006002"},null,null,1,"International Statistical Development and Cooperation",0,null,8138,8595,11041,5920,11201,0,0,-102,0,{"$f":"SUM(M506:Q506)","v":11099},null,{"$f":"R506-S506","v":11099},11379,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":11379},null,null,{"$f":"U506+X506+Z506+AA506","v":11379},{"$f":"AB506-U506","v":0},12170,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":12170},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":12170},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":12170.30397254448},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":12170.30397254448},null,null,{"$f":"AM506+AP506+AR506+AS506","v":12170.30397254448},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,0,{"$f":"U507+X507","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":0},null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD510+AG510","v":0},null,null,0,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":8138},8595,11041,5920,11201,0,0,-102,0,11099,0,11099,11379,0,0,0,11379,0,0,11379,0,12170,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":12170},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":12170},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":12170.30397254448},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":12170.30397254448},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":12170.30397254448},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":7939},8137,10788,5728,10979,0,0,-103,0,10876,0,10876,11145,0,0,0,{"$f":"U518+X518","v":11145},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":11145},{"$f":"SUM(AC519,AC522,AC561)","v":0},11923,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":11923},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":11923},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":11951.711972544479},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":11951.711972544479},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":11951.711972544479},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":5406},5886,8059,5218,7674,0,0,0,0,7674,0,7674,7704,0,0,0,{"$f":"U519+X519","v":7704},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":7704},{"$f":"SUM(AC520:AC521)","v":0},8289,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":8289},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":8289},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":8289.5039725444785},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":8289.5039725444785},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":8289.5039725444785},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012006002001"},null,null,null,"Salaries and wages",null,null,4743,5153,7018,4469,6567,0,0,0,0,{"$f":"SUM(M520:Q520)","v":6567},null,{"$f":"R520-S520","v":6567},6533,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":6533},null,null,{"$f":"U520+X520+Z520+AA520","v":6533},{"$f":"AB520-U520","v":0},7029,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":7029},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":7029},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":7029.4273643401066},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":7029.4273643401066},null,null,{"$f":"AM520+AP520+AR520+AS520","v":7029.4273643401066},{"$f":"AT520-AM520","v":0}]
[1,"012006002001",null,null,null,"Social contributions",null,null,663,733,1041,749,1107,0,0,0,0,{"$f":"SUM(M521:Q521)","v":1107},null,{"$f":"R521-S521","v":1107},1171,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":1171},null,null,{"$f":"U521+X521+Z521+AA521","v":1171},{"$f":"AB521-U521","v":0},1260,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":1260},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":1260},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":1260.0766082043724},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":1260.0766082043724},null,null,{"$f":"AM521+AP521+AR521+AS521","v":1260.0766082043724},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":2533},2251,2729,510,3305,0,0,-103,0,3202,0,3202,3441,0,0,0,3441,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},3441,0,3634,0,0,0,{"$f":"SUM(AH523:AH560)","v":3634},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":3634},{"$f":"SUM(AL523:AL560)","v":0},3662.2080000000001,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":3662.2080000000001},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":3662.2080000000001},{"$f":"SUM(AU523:AU560)","v":0}]
[1,{"$f":"B522","v":"012006002002"},null,null,null,"Administrative fees",null,null,10,7,10,10,11,0,0,0,0,{"$f":"SUM(M523:Q523)","v":11},null,{"$f":"R523-S523","v":11},11,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":11},null,null,{"$f":"U523+X523+Z523+AA523","v":11},{"$f":"AB523-U523","v":0},12,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":12},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":12},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":12.093146945514585},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":12.093146945514585},null,null,{"$f":"AM523+AP523+AR523+AS523","v":12.093146945514585},{"$f":"AT523-AM523","v":0}]
[1,"012006002002",null,null,null,"Advertising",null,null,485,132,0,-243,282,0,0,-60,0,222,null,222,294,null,null,0,294,null,null,294,0,311,null,null,0,311,null,null,311,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":313.41405833791964},null,null,0,313.41405833791964,null,null,313.41405833791964,0]
[1,"012006002002",null,null,null,"Minor assets",null,null,1,0,1,1,1,0,0,0,0,1,null,1,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":1.0077622454595487},null,null,0,1.0077622454595487,null,null,1.0077622454595487,0]
[0,"012006002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Catering: Departmental activities",null,null,29,12,34,34,37,0,0,50,0,87,null,87,38,null,null,0,38,null,null,38,0,41,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":41},null,null,41,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":41.318252063841499},null,null,0,41.318252063841499,null,null,41.318252063841499,0]
[1,"012006002002",null,null,null,"Communication (G&S)",null,null,143,88,93,93,142,0,0,-102,0,40,null,40,148,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":148},null,null,148,0,156,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":156},null,null,156,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":157.2109102916896},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":157.2109102916896},null,null,157.2109102916896,0]
[0,"012006002002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":0},null,null,0,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":0},null,null,0,0]
[1,"012006002002",null,null,null,"Consultants: Business and advisory services",null,null,287,119,320,76,339,0,0,0,0,339,null,339,352,null,null,0,352,null,null,352,0,372,null,null,0,372,null,null,372,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":374.88755531095217},null,null,0,374.88755531095217,null,null,374.88755531095217,0]
[0,"012006002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M534:Q534)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Contractors",null,null,108,171,147,-30,193,0,0,-50,0,143,null,143,200,null,null,0,200,null,null,200,0,212,null,null,0,212,null,null,212,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":213.64559603742435},null,null,0,213.64559603742435,null,null,213.64559603742435,0]
[0,"012006002002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Entertainment",null,null,0,3,0,0,4,0,0,0,0,4,null,4,4,null,null,0,4,null,null,4,0,4,null,null,0,4,null,null,4,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":4.0310489818381949},null,null,0,4.0310489818381949,null,null,4.0310489818381949,0]
[0,"012006002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Consumable supplies",null,null,45,10,22,22,41,0,0,48,0,89,null,89,43,null,null,0,43,null,null,43,0,45,null,null,0,45,null,null,45,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":45.349301045679695},null,null,0,45.349301045679695,null,null,45.349301045679695,0]
[1,"012006002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,96,8,45,45,89,0,0,0,0,89,null,89,94,null,null,0,94,null,null,94,0,99,null,null,0,99,null,null,99,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":99.768462300495329},null,null,0,99.768462300495329,null,null,99.768462300495329,0]
[1,"012006002002",null,null,null,"Operating leases",null,null,0,0,0,0,1,0,0,-1,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Rental and hiring",null,null,0,161,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Travel and subsistence",null,null,999,1459,1105,188,1500,0,0,507,0,2007,null,2007,1564,null,null,0,1564,null,null,1564,0,1651,null,null,0,1651,null,null,1651,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":1663.8154672537148},null,null,0,1663.8154672537148,null,null,1663.8154672537148,0]
[0,"012006002002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006002002",null,null,null,"Operating payments",null,null,153,53,172,-26,196,0,0,-26,0,170,null,170,204,null,null,0,204,null,null,204,0,215,null,null,0,215,null,null,215,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":216.66888277380298},null,null,0,216.66888277380298,null,null,216.66888277380298,0]
[1,"012006002002",null,null,null,"Venues and facilities",null,null,177,28,780,340,469,0,0,-469,0,0,null,0,488,null,null,0,488,null,null,488,0,515,null,null,0,515,null,null,515,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":518.99755641166769},null,null,0,518.99755641166769,null,null,518.99755641166769,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"012006002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012006002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":0},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":0},23,23,0,0,0,1,0,1,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"International Statistical Development and Cooperation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},{"$f":"SUM(J573:J574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":0},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":0},0,0,0,0,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":0},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":0},{"$f":"SUM(AN573:AN574)","v":0},0,0,0,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":0},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},23,23,0,0,0,1,0,1,{"$f":"SUM(S586:S587)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":0},0,23,23,0,0,0,1,0,1,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":1},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":0},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":0},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":0},{"$f":"AT586-AM586","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"International Statistical Development and Cooperation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":199},458,230,169,222,0,0,0,0,222,{"$f":"SUM(S589,S592,S595:S599)","v":0},222,234,0,0,0,234,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":234},0,247,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":247},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":247},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":218.59200000000001},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":218.59200000000001},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":218.59200000000001},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B589","v":"012006002000"},{"$f":"C566","v":"International Statistical Development and Cooperation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,"012006002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002000"},{"$f":"C566","v":"International Statistical Development and Cooperation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":199},458,230,169,222,{"$f":"SUM(N593:N594)","v":0},0,0,0,{"$f":"SUM(M592:Q592)","v":222},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":222},234,0,0,0,234,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},234,0,247,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":247},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":247},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":218.59200000000001},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":218.59200000000001},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":218.59200000000001},{"$f":"SUM(AU593:AU594)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},null,null,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},null,null,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002057"},{"$f":"C566","v":"International Statistical Development and Cooperation"},"Other transfers to households",null,"Other machinery and equipment",null,null,199,458,230,169,222,0,0,0,0,222,null,222,234,null,null,0,234,null,null,234,0,247,null,null,0,247,null,null,247,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":218.59200000000001},null,null,0,218.59200000000001,null,null,218.59200000000001,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012006002062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":8138},{"$f":"SUM(J518,J564,J588,J600)","v":8595},{"$f":"SUM(K518,K564,K588,K600)","v":11041},5920,11201,0,0,-102,0,11099,0,11099,11379,0,0,0,11379,0,0,11379,0,12170,0,0,0,12170,0,0,12170,0,12170.30397254448,0,0,0,12170.30397254448,0,0,12170.30397254448,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":0},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Collection and Outreach"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Provincial and District Offices"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Provincial and District Offices"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this subprogramme as it provides support service  to surveys","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1,1,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012006003"},null,null,1,"Eastern Cape",0,null,64097,69764,66371,68686,67663,0,0,0,0,{"$f":"SUM(M656:Q656)","v":67663},null,{"$f":"R656-S656","v":67663},70454,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":70454},null,null,{"$f":"U656+X656+Z656+AA656","v":70454},{"$f":"AB656-U656","v":0},75540,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":75540},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":75540},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":75435.86304429431},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":75435.86304429431},null,null,{"$f":"AM656+AP656+AR656+AS656","v":75435.86304429431},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":1},null,null,null,2,"Free State",0,null,40332,45244,45408,46758,46457,0,0,0,0,{"$f":"SUM(M657:Q657)","v":46457},null,{"$f":"R657-S657","v":46457},48186,null,null,0,{"$f":"U657+X657","v":48186},null,null,48186,0,51664,null,null,0,51664,null,null,51664,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":51592.77771141674},null,null,0,51592.77771141674,null,null,{"$f":"AM657+AP657+AR657+AS657","v":51592.77771141674},0]
[1,null,null,null,3,"Gauteng",0,null,65951,73181,70949,75312,74214,0,0,0,0,74214,null,74214,74198,null,null,0,74198,null,null,74198,0,82120,null,null,0,82120,null,null,82120,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":82006.79207304008},null,null,0,82006.79207304008,null,null,82006.79207304008,0]
[1,null,null,null,4,"KwaZulu-Natal",0,null,73055,79268,75099,81248,78135,0,0,0,0,78135,null,78135,82753,null,null,0,82753,null,null,82753,0,86144,null,null,0,86144,null,null,86144,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":86025.244719191003},null,null,0,86025.244719191003,null,null,86025.244719191003,0]
[1,null,null,null,5,"Limpopo",0,null,52317,54809,56036,57293,56523,0,0,0,0,56523,null,56523,60006,null,null,0,60006,null,null,60006,0,64337,null,null,0,{"$f":"AD660+AG660","v":64337},null,null,64337,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":64248.307131066489},null,null,0,64248.307131066489,null,null,64248.307131066489,0]
[1,null,null,null,6,"Mpumalanga",0,null,46857,51116,48134,52198,49185,0,0,0,0,49185,null,49185,51652,null,null,0,51652,null,null,51652,0,55380,null,null,0,{"$f":"AD661+AG661","v":55380},null,null,55380,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":55303.654956222112},null,null,0,55303.654956222112,null,null,55303.654956222112,0]
[1,null,null,null,7,"North-West",0,null,47718,49141,50959,52891,51386,0,0,0,0,51386,null,51386,53484,null,null,0,53484,null,null,53484,0,57344,null,null,0,57344,null,null,57344,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":57264.947450516454},null,null,0,57264.947450516454,null,null,57264.947450516454,0]
[1,null,null,null,8,"Northern Cape",0,null,41865,44029,46476,47805,47642,0,0,0,0,47642,null,47642,49504,null,null,0,49504,null,null,49504,0,53077,null,null,0,53077,null,null,53077,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":53003.829796161088},null,null,0,53003.829796161088,null,null,53003.829796161088,0]
[1,null,null,null,9,"Western Cape",0,null,53250,58817,55754,59738,57810,0,0,0,0,57810,null,57810,60425,null,null,0,60425,null,null,60425,0,64785,null,null,0,64785,null,null,64785,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":64695.689533023651},null,null,0,64695.689533023651,null,null,64695.689533023651,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":485442},525369,515186,541929,529015,0,0,0,0,529015,0,529015,550662,0,0,0,550662,0,0,550662,0,590391,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":590391},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":590391},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":589577.10641493194},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":589577.10641493194},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":589577.10641493194},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":465890},506546,502306,528285,515266,0,0,-10,0,515256,0,515256,536190,0,0,0,{"$f":"U668+X668","v":536190},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":536190},{"$f":"SUM(AC669,AC672,AC711)","v":0},575143,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":575143},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":575143},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":574267.21841493191},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":574267.21841493191},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":574267.21841493191},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":367723},408204,421350,430461,428424,0,0,0,0,428424,0,428424,444769,0,0,0,{"$f":"U669+X669","v":444769},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":444769},{"$f":"SUM(AC670:AC671)","v":0},478569,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":478569},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":478569},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":478571.44241493195},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":478571.44241493195},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":478571.44241493195},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012006003001"},null,null,null,"Salaries and wages",null,null,316862,348979,366401,372415,365718,0,0,0,0,{"$f":"SUM(M670:Q670)","v":365718},null,{"$f":"R670-S670","v":365718},378426,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":378426},null,null,{"$f":"U670+X670+Z670+AA670","v":378426},{"$f":"AB670-U670","v":0},407184,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":407184},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":407184},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":407186.0780959102},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":407186.0780959102},null,null,{"$f":"AM670+AP670+AR670+AS670","v":407186.0780959102},{"$f":"AT670-AM670","v":0}]
[1,"012006003001",null,null,null,"Social contributions",null,null,50861,59225,54949,58046,62706,0,0,0,0,{"$f":"SUM(M671:Q671)","v":62706},null,{"$f":"R671-S671","v":62706},66343,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":66343},null,null,{"$f":"U671+X671+Z671+AA671","v":66343},{"$f":"AB671-U671","v":0},71385,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":71385},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":71385},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":71385.364319021726},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":71385.364319021726},null,null,{"$f":"AM671+AP671+AR671+AS671","v":71385.364319021726},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":98167},98342,80956,97824,86842,0,0,-10,0,86832,0,86832,91421,0,0,0,91421,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},91421,0,96574,0,0,0,{"$f":"SUM(AH673:AH710)","v":96574},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":96574},{"$f":"SUM(AL673:AL710)","v":0},95695.775999999983,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":95695.775999999983},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":95695.775999999983},{"$f":"SUM(AU673:AU710)","v":0}]
[0,{"$f":"B672","v":"012006003002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M673:Q673)","v":0},null,{"$f":"R673-S673","v":0},0,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":0},null,null,{"$f":"U673+X673+Z673+AA673","v":0},{"$f":"AB673-U673","v":0},0,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":0},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":0},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":0},null,null,{"$f":"AM673+AP673+AR673+AS673","v":0},{"$f":"AT673-AM673","v":0}]
[1,"012006003002",null,null,null,"Advertising",null,null,0,0,5,5,74,0,0,-5,0,69,null,69,78,null,null,0,78,null,null,78,0,82,null,null,0,82,null,null,82,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":81.254308944436389},null,null,0,81.254308944436389,null,null,81.254308944436389,0]
[1,"012006003002",null,null,null,"Minor assets",null,null,186,42,157,157,212,0,0,0,0,212,null,212,223,null,null,0,223,null,null,223,0,236,null,null,0,236,null,null,236,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":233.85386476691448},null,null,0,233.85386476691448,null,null,233.85386476691448,0]
[0,"012006003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006003002",null,null,null,"Bursaries: Employees",null,null,0,370,1827,1827,1984,0,0,-196,0,1788,null,1788,2089,null,null,0,2089,null,null,2089,0,2200,null,null,0,2200,null,null,2200,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":2179.9936546068298},null,null,0,2179.9936546068298,null,null,2179.9936546068298,0]
[1,"012006003002",null,null,null,"Catering: Departmental activities",null,null,314,449,606,606,637,0,0,790,0,1427,null,1427,671,null,null,0,671,null,null,671,0,708,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":708},null,null,708,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":701.56159430074354},null,null,0,701.56159430074354,null,null,701.56159430074354,0]
[1,"012006003002",null,null,null,"Communication (G&S)",null,null,15975,12624,9102,12088,11104,0,0,900,0,12004,null,12004,11679,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":11679},null,null,11679,0,12333,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":12333},null,null,12333,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":12220.846246484562},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":12220.846246484562},null,null,12220.846246484562,0]
[1,"012006003002",null,null,null,"Computer services",null,null,41,61,0,0,49,0,0,-49,0,0,null,0,51,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":51},null,null,51,0,54,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":54},null,null,54,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":53.50893515853128},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":53.50893515853128},null,null,53.50893515853128,0]
[1,"012006003002",null,null,null,"Consultants: Business and advisory services",null,null,0,7,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006003002",null,null,null,"Legal services (G&S)",null,null,27,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,34,null,null,0,34,null,null,34,0,36,null,null,0,36,null,null,36,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":35.672623439020853},null,null,0,35.672623439020853,null,null,35.672623439020853,0]
[0,"012006003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006003002",null,null,null,"Contractors",null,null,217,111,238,238,173,0,0,51,0,224,null,224,182,null,null,0,182,null,null,182,0,192,null,null,0,192,null,null,192,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":190.25399167477789},null,null,0,190.25399167477789,null,null,190.25399167477789,0]
[1,"012006003002",null,null,null,"Agency and support/outsourced services",null,null,54,11,19,19,65,0,0,-47,0,18,null,18,68,null,null,0,68,null,null,68,0,72,null,null,0,72,null,null,72,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":71.345246878041706},null,null,0,71.345246878041706,null,null,71.345246878041706,0]
[1,"012006003002",null,null,null,"Entertainment",null,null,2,3,9,9,10,0,0,-4,0,6,null,6,11,null,null,0,11,null,null,11,0,12,null,null,0,12,null,null,12,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":11.890874479673618},null,null,0,11.890874479673618,null,null,11.890874479673618,0]
[1,"012006003002",null,null,null,"Fleet services (including government motor transport)",null,null,19803,19480,15471,18848,16050,0,0,-4047,0,12003,null,12003,16848,null,null,0,16848,null,null,16848,0,17827,null,null,0,17827,null,null,17827,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":17664.884945761798},null,null,0,17664.884945761798,null,null,17664.884945761798,0]
[0,"012006003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006003002",null,null,null,"Consumable supplies",null,null,622,786,1089,1089,914,0,0,244,0,1158,null,1158,961,null,null,0,961,null,null,961,0,1015,null,null,0,1015,null,null,1015,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":1005.7697997390602},null,null,0,1005.7697997390602,null,null,1005.7697997390602,0]
[1,"012006003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,1721,2052,1724,1724,1762,0,0,235,0,1997,null,1997,1853,null,null,0,1853,null,null,1853,0,1957,null,null,0,1957,null,null,1957,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":1939.2034463934392},null,null,0,1939.2034463934392,null,null,1939.2034463934392,0]
[1,"012006003002",null,null,null,"Operating leases",null,null,46652,44257,33152,39147,36766,0,0,599,0,37365,null,37365,38747,null,null,0,38747,null,null,38747,0,40920,null,null,0,40920,null,null,40920,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":40547.881975687036},null,null,0,40547.881975687036,null,null,40547.881975687036,0]
[1,"012006003002",null,null,null,"Rental and hiring",null,null,2,2,3,3,2,0,0,-1,0,1,null,1,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":1.9818124132789363},null,null,0,1.9818124132789363,null,null,1.9818124132789363,0]
[1,"012006003002",null,null,null,"Property payments",null,null,56,77,354,354,63,0,0,187,0,250,null,250,67,null,null,0,67,null,null,67,0,71,null,null,0,71,null,null,71,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":70.354340671402241},null,null,0,70.354340671402241,null,null,70.354340671402241,0]
[0,"012006003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006003002",null,null,null,"Travel and subsistence",null,null,11039,16315,11671,13884,12307,0,0,1916,0,14223,null,14223,12945,null,null,0,12945,null,null,12945,0,13670,null,null,0,13670,null,null,13670,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":13545.687844761531},null,null,0,13545.687844761531,null,null,13545.687844761531,0]
[1,"012006003002",null,null,null,"Training and development",null,null,27,60,2677,2677,3271,0,0,-1294,0,1977,null,1977,3441,null,null,0,3441,null,null,3441,0,3633,null,null,0,3633,null,null,3633,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":3599.9622487211877},null,null,0,3599.9622487211877,null,null,3599.9622487211877,0]
[1,"012006003002",null,null,null,"Operating payments",null,null,1354,1525,2546,4843,1374,0,0,619,0,1993,null,1993,1445,null,null,0,1445,null,null,1445,0,1526,null,null,0,1526,null,null,1526,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":1512.1228713318285},null,null,0,1512.1228713318285,null,null,1512.1228713318285,0]
[1,"012006003002",null,null,null,"Venues and facilities",null,null,75,110,306,306,25,0,0,92,0,117,null,117,26,null,null,0,26,null,null,26,0,28,null,null,0,28,null,null,28,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":27.745373785905105},null,null,0,27.745373785905105,null,null,27.745373785905105,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012006003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012006003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":398},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":715},27,27,0,0,0,10,0,10,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Provincial and District Offices"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[1,null,{"$f":"C716","v":"Provincial and District Offices"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":4},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[1,null,{"$f":"C716","v":"Provincial and District Offices"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},4,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":23},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":23},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},23,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Provincial and District Offices"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":398},{"$f":"SUM(J736:J737)","v":688},27,27,0,0,0,10,0,10,{"$f":"SUM(S736:S737)","v":0},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C716","v":"Provincial and District Offices"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":302},640,27,27,0,0,0,10,0,10,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":10},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":0},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":0},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":0},{"$f":"AT736-AM736","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":96},48,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Provincial and District Offices"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":19154},18108,12853,13617,13749,0,0,0,0,13749,{"$f":"SUM(S739,S742,S745:S749)","v":0},13749,14472,0,0,0,14472,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":14472},0,15248,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":15248},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":15248},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":15309.888000000001},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":15309.888000000001},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":15309.888000000001},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[0,{"$f":"B739","v":"012006003000"},{"$f":"C716","v":"Provincial and District Offices"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,"012006003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003000"},{"$f":"C716","v":"Provincial and District Offices"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":19154},18108,12853,13617,13749,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":13749},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":13749},14472,0,0,0,14472,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},14472,0,15248,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":15248},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":15248},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":15309.888000000001},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":15309.888000000001},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":15309.888000000001},{"$f":"SUM(AU743:AU744)","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003056"},43,41,null,"Transport equipment",null,null,14189,8837,6000,6000,8865,0,0,-564,0,{"$f":"SUM(M743:Q743)","v":8301},null,{"$f":"R743-S743","v":8301},9331,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":9331},null,null,{"$f":"U743+X743+Z743+AA743","v":9331},{"$f":"AB743-U743","v":0},9855,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":9855},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":9855},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":9916.8960000000006},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":9916.8960000000006},null,null,{"$f":"AM743+AP743+AR743+AS743","v":9916.8960000000006},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003057"},{"$f":"C716","v":"Provincial and District Offices"},"Other transfers to households",null,"Other machinery and equipment",null,null,4965,9271,6853,7617,4884,0,0,564,0,5448,null,5448,5141,null,null,0,5141,null,null,5141,0,5393,null,null,0,5393,null,null,5393,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":5392.9920000000002},null,null,0,5392.9920000000002,null,null,5392.9920000000002,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012006003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":485442},{"$f":"SUM(J668,J714,J738,J750)","v":525369},{"$f":"SUM(K668,K714,K738,K750)","v":515186},541929,529015,0,0,0,0,529015,0,529015,550662,0,0,0,550662,0,0,550662,0,590391,0,0,0,590391,0,0,590391,0,589577.10641493194,0,0,0,589577.10641493194,0,0,589577.10641493194,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":0},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Collection and Outreach"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Stakeholder Relations and Marketing"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Stakeholders Relations and Marketing"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of visitor sessions to Stats Online","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,3300000,1,null,1,3491400,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012006004"},null,null,1,"Stakeholders Relations and Marketing",0,null,17100,19204,20142,21039,20438,0,0,100,0,{"$f":"SUM(M806:Q806)","v":20538},null,{"$f":"R806-S806","v":20538},21222,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":21222},null,null,{"$f":"U806+X806+Z806+AA806","v":21222},{"$f":"AB806-U806","v":0},22814,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":22814},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":22814},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":22800.063928125266},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":22800.063928125266},null,null,{"$f":"AM806+AP806+AR806+AS806","v":22800.063928125266},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":17100},19204,20142,21039,20438,0,0,100,0,20538,0,20538,21222,0,0,0,21222,0,0,21222,0,22814,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":22814},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":22814},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":22800.063928125266},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":22800.063928125266},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":22800.063928125266},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":16940},19027,19961,20858,20257,0,0,58,0,20315,0,20315,21030,0,0,0,{"$f":"U818+X818","v":21030},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":21030},{"$f":"SUM(AC819,AC822,AC861)","v":0},22612,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":22612},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":22612},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":22598.367928125266},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":22598.367928125266},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":22598.367928125266},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":16267},17836,19221,20118,19432,0,0,0,0,19432,0,19432,20168,0,0,0,{"$f":"U819+X819","v":20168},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":20168},{"$f":"SUM(AC820:AC821)","v":0},21700,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":21700},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":21700},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":21700.767928125268},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":21700.767928125268},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":21700.767928125268},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012006004001"},null,null,null,"Salaries and wages",null,null,14426,15592,16983,17465,17072,0,0,0,0,{"$f":"SUM(M820:Q820)","v":17072},null,{"$f":"R820-S820","v":17072},17671,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":17671},null,null,{"$f":"U820+X820+Z820+AA820","v":17671},{"$f":"AB820-U820","v":0},19013,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":19013},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":19013},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":19013.672839513627},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":19013.672839513627},null,null,{"$f":"AM820+AP820+AR820+AS820","v":19013.672839513627},{"$f":"AT820-AM820","v":0}]
[1,"012006004001",null,null,null,"Social contributions",null,null,1841,2244,2238,2653,2360,0,0,0,0,{"$f":"SUM(M821:Q821)","v":2360},null,{"$f":"R821-S821","v":2360},2497,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":2497},null,null,{"$f":"U821+X821+Z821+AA821","v":2497},{"$f":"AB821-U821","v":0},2687,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":2687},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":2687},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":2687.0950886116402},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":2687.0950886116402},null,null,{"$f":"AM821+AP821+AR821+AS821","v":2687.0950886116402},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":673},1191,740,740,825,0,0,58,0,883,0,883,862,0,0,0,862,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},862,0,912,0,0,0,{"$f":"SUM(AH823:AH860)","v":912},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":912},{"$f":"SUM(AL823:AL860)","v":0},897.6,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":897.6},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":897.6},{"$f":"SUM(AU823:AU860)","v":0}]
[0,{"$f":"B822","v":"012006004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M823:Q823)","v":0},null,{"$f":"R823-S823","v":0},0,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":0},null,null,{"$f":"U823+X823+Z823+AA823","v":0},{"$f":"AB823-U823","v":0},0,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":0},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":0},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":0},null,null,{"$f":"AM823+AP823+AR823+AS823","v":0},{"$f":"AT823-AM823","v":0}]
[1,"012006004002",null,null,null,"Advertising",null,null,20,1,22,22,23,0,0,-23,0,0,null,0,24,null,null,0,24,null,null,24,0,26,null,null,0,26,null,null,26,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":25.589473684210525},null,null,0,25.589473684210525,null,null,25.589473684210525,0]
[1,"012006004002",null,null,null,"Minor assets",null,null,0,1,1,1,2,0,0,-2,0,0,null,0,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":1.9684210526315788},null,null,0,1.9684210526315788,null,null,1.9684210526315788,0]
[0,"012006004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006004002",null,null,null,"Catering: Departmental activities",null,null,29,1,34,34,36,0,0,33,0,69,null,69,36,null,null,0,36,null,null,36,0,40,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":40},null,null,40,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":39.368421052631575},null,null,0,39.368421052631575,null,null,39.368421052631575,0]
[1,"012006004002",null,null,null,"Communication (G&S)",null,null,312,261,298,298,343,0,0,-192,0,151,null,151,359,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":359},null,null,359,0,380,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":380},null,null,380,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":374},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":374},null,null,374,0]
[0,"012006004002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":0},null,null,0,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":0},null,null,0,0]
[0,"012006004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006004002",null,null,null,"Contractors",null,null,2,2,2,2,2,0,0,-2,0,0,null,0,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":2.9526315789473685},null,null,0,2.9526315789473685,null,null,2.9526315789473685,0]
[0,"012006004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006004002",null,null,null,"Consumable supplies",null,null,5,15,9,9,12,0,0,-10,0,2,null,2,13,null,null,0,13,null,null,13,0,13,null,null,0,13,null,null,13,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":12.794736842105262},null,null,0,12.794736842105262,null,null,12.794736842105262,0]
[1,"012006004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,70,92,77,77,87,0,0,-76,0,11,null,11,91,null,null,0,91,null,null,91,0,96,null,null,0,96,null,null,96,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":94.484210526315792},null,null,0,94.484210526315792,null,null,94.484210526315792,0]
[0,"012006004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006004002",null,null,null,"Travel and subsistence",null,null,225,804,207,207,220,0,0,43,0,263,null,263,230,null,null,0,230,null,null,230,0,243,null,null,0,243,null,null,243,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":239.16315789473686},null,null,0,239.16315789473686,null,null,239.16315789473686,0]
[0,"012006004002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006004002",null,null,null,"Operating payments",null,null,5,14,85,85,94,0,0,-72,0,22,null,22,98,null,null,0,98,null,null,98,0,103,null,null,0,103,null,null,103,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":101.37368421052632},null,null,0,101.37368421052632,null,null,101.37368421052632,0]
[1,"012006004002",null,null,null,"Venues and facilities",null,null,5,0,5,5,6,0,0,359,0,365,null,365,6,null,null,0,6,null,null,6,0,6,null,null,0,6,null,null,6,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":5.905263157894737},null,null,0,5.905263157894737,null,null,5.905263157894737,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012006004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012006004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":10},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":15},11,11,0,0,0,42,0,42,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Stakeholder Relations and Marketing"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":10},{"$f":"SUM(J886:J887)","v":15},11,11,0,0,0,42,0,42,{"$f":"SUM(S886:S887)","v":0},42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":10},0,11,11,0,0,0,42,0,42,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":42},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},15,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":150},162,170,170,181,0,0,0,0,181,{"$f":"SUM(S889,S892,S895:S899)","v":0},181,192,0,0,0,192,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":192},0,202,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":202},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":202},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":201.696},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":201.696},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":201.696},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B889","v":"012006004000"},{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,"012006004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004000"},{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":150},162,170,170,181,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":181},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":181},192,0,0,0,192,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},192,0,202,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":202},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":202},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":201.696},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":201.696},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":201.696},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004057"},{"$f":"C866","v":"Stakeholder Relations and Marketing"},"Other transfers to households",null,"Other machinery and equipment",null,null,150,162,170,170,181,0,0,0,0,181,null,181,192,null,null,0,192,null,null,192,0,202,null,null,0,202,null,null,202,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":201.696},null,null,0,201.696,null,null,201.696,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012006004062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":17100},{"$f":"SUM(J818,J864,J888,J900)","v":19204},{"$f":"SUM(K818,K864,K888,K900)","v":20142},21039,20438,0,0,100,0,20538,0,20538,21222,0,0,0,21222,0,0,21222,0,22814,0,0,0,22814,0,0,22814,0,22800.063928125266,0,0,0,22800.063928125266,0,0,22800.063928125266,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":0},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Statistical Collection and Outreach"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Corporate Communications"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Corporate Communications"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of press conferences","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,12,1,null,1,12.696000000000002,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":1},null,null,null,2,"Number of newsletters and articles distributed",0,null,0,null,null,0,300,0,null,0,317.40000000000003,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012006005"},null,null,1,"Corporate Communications",0,null,13358,14364,16826,14435,15716,0,0,-100,0,{"$f":"SUM(M956:Q956)","v":15616},null,{"$f":"R956-S956","v":15616},15613,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":15613},null,null,{"$f":"U956+X956+Z956+AA956","v":15613},{"$f":"AB956-U956","v":0},16729,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":16729},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":16729},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":16554.787956931468},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":16554.787956931468},null,null,{"$f":"AM956+AP956+AR956+AS956","v":16554.787956931468},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":13358},14364,16826,14435,15716,0,0,-100,0,15616,0,15616,15613,0,0,0,15613,0,0,15613,0,16729,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":16729},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":16729},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":16554.787956931468},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":16554.787956931468},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":16554.787956931468},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":12857},13962,16028,13697,15149,0,0,-100,0,15049,0,15049,15012,0,0,0,{"$f":"U968+X968","v":15012},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":15012},{"$f":"SUM(AC969,AC972,AC1011)","v":0},16094,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":16094},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":16094},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":15920.131956931469},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":15920.131956931469},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":15920.131956931469},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":10338},11214,13749,12075,12352,0,0,0,0,12352,0,12352,12085,0,0,0,{"$f":"U969+X969","v":12085},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":12085},{"$f":"SUM(AC970:AC971)","v":0},13003,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":13003},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":13003},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":13003.459956931469},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":13003.459956931469},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":13003.459956931469},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012006005001"},null,null,null,"Salaries and wages",null,null,9203,9914,12212,10538,10853,0,0,0,0,{"$f":"SUM(M970:Q970)","v":10853},null,{"$f":"R970-S970","v":10853},10499,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":10499},null,null,{"$f":"U970+X970+Z970+AA970","v":10499},{"$f":"AB970-U970","v":0},11296,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":11296},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":11296},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":11296.399574982532},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":11296.399574982532},null,null,{"$f":"AM970+AP970+AR970+AS970","v":11296.399574982532},{"$f":"AT970-AM970","v":0}]
[1,"012006005001",null,null,null,"Social contributions",null,null,1135,1300,1537,1537,1499,0,0,0,0,{"$f":"SUM(M971:Q971)","v":1499},null,{"$f":"R971-S971","v":1499},1586,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":1586},null,null,{"$f":"U971+X971+Z971+AA971","v":1586},{"$f":"AB971-U971","v":0},1707,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":1707},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":1707},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":1707.0603819489363},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":1707.0603819489363},null,null,{"$f":"AM971+AP971+AR971+AS971","v":1707.0603819489363},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":2519},2748,2279,1622,2797,0,0,-100,0,2697,0,2697,2927,0,0,0,2927,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},2927,0,3091,0,0,0,{"$f":"SUM(AH973:AH1010)","v":3091},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":3091},{"$f":"SUM(AL973:AL1010)","v":0},2916.672,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":2916.672},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":2916.672},{"$f":"SUM(AU973:AU1010)","v":0}]
[0,{"$f":"B972","v":"012006005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[1,"012006005002",null,null,null,"Advertising",null,null,220,1171,388,230,259,0,0,0,0,259,null,259,271,null,null,0,271,null,null,271,0,286,null,null,0,286,null,null,286,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":269.87000711743769},null,null,0,269.87000711743769,null,null,269.87000711743769,0]
[1,"012006005002",null,null,null,"Minor assets",null,null,1,6,9,9,2,0,0,8,0,10,null,10,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":1.8872028469750892},null,null,0,1.8872028469750892,null,null,1.8872028469750892,0]
[0,"012006005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006005002",null,null,null,"Catering: Departmental activities",null,null,91,22,159,159,189,0,0,-5,0,184,null,184,198,null,null,0,198,null,null,198,0,209,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":209},null,null,209,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":197.21269750889681},null,null,0,197.21269750889681,null,null,197.21269750889681,0]
[1,"012006005002",null,null,null,"Communication (G&S)",null,null,235,55,215,215,79,0,0,17,0,96,null,96,83,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":83},null,null,83,0,88,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":88},null,null,88,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":83.036925266903907},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":83.036925266903907},null,null,83.036925266903907,0]
[1,"012006005002",null,null,null,"Computer services",null,null,0,0,114,114,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":0},null,null,0,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":0},null,null,0,0]
[0,"012006005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006005002",null,null,null,"Contractors",null,null,681,0,0,0,29,0,0,-10,0,19,null,19,30,null,null,0,30,null,null,30,0,32,null,null,0,32,null,null,32,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":30.195245551601428},null,null,0,30.195245551601428,null,null,30.195245551601428,0]
[1,"012006005002",null,null,null,"Agency and support/outsourced services",null,null,241,304,100,100,285,0,0,5,0,290,null,290,298,null,null,0,298,null,null,298,0,314,null,null,0,314,null,null,314,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":296.29084697508898},null,null,0,296.29084697508898,null,null,296.29084697508898,0]
[0,"012006005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006005002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,104,0,0,0,0,104,null,104,97,null,null,0,97,null,null,97,0,124,null,null,0,124,null,null,124,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":117.00657651245551},null,null,0,117.00657651245551,null,null,117.00657651245551,0]
[0,"012006005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006005002",null,null,null,"Consumable supplies",null,null,11,48,8,8,8,0,0,19,0,27,null,27,9,null,null,0,9,null,null,9,0,9,null,null,0,9,null,null,9,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":8.4924128113879007},null,null,0,8.4924128113879007,null,null,8.4924128113879007,0]
[1,"012006005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,36,648,182,182,140,0,0,-103,0,37,null,37,145,null,null,0,145,null,null,145,0,158,null,null,0,158,null,null,158,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":149.08902491103203},null,null,0,149.08902491103203,null,null,149.08902491103203,0]
[0,"012006005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006005002",null,null,null,"Rental and hiring",null,null,12,2,14,14,15,0,0,0,0,15,null,15,15,null,null,0,15,null,null,15,0,16,null,null,0,16,null,null,16,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":15.097622775800714},null,null,0,15.097622775800714,null,null,15.097622775800714,0]
[0,"012006005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012006005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012006005002",null,null,null,"Travel and subsistence",null,null,511,434,636,636,806,0,0,0,0,806,null,806,854,null,null,0,854,null,null,854,0,882,null,null,0,882,null,null,882,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":832.25645551601417},null,null,0,832.25645551601417,null,null,832.25645551601417,0]
[1,"012006005002",null,null,null,"Training and development",null,null,26,18,29,29,31,0,0,0,0,31,null,31,32,null,null,0,32,null,null,32,0,34,null,null,0,34,null,null,34,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":32.08244839857651},null,null,0,32.08244839857651,null,null,32.08244839857651,0]
[1,"012006005002",null,null,null,"Operating payments",null,null,290,13,385,-114,656,0,0,-5,0,651,null,651,688,null,null,0,688,null,null,688,0,724,null,null,0,724,null,null,724,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":683.1674306049822},null,null,0,683.1674306049822,null,null,683.1674306049822,0]
[1,"012006005002",null,null,null,"Venues and facilities",null,null,164,27,40,40,194,0,0,-26,0,168,null,168,205,null,null,0,205,null,null,205,0,213,null,null,0,213,null,null,213,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":200.98710320284698},null,null,0,200.98710320284698,null,null,200.98710320284698,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"012006005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012006005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":132},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":27},91,91,0,0,0,0,0,0,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Corporate Communications"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[1,null,{"$f":"C1016","v":"Corporate Communications"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":2},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[1,null,{"$f":"C1016","v":"Corporate Communications"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},2,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Corporate Communications"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":132},{"$f":"SUM(J1036:J1037)","v":25},91,91,0,0,0,0,0,0,{"$f":"SUM(S1036:S1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C1016","v":"Corporate Communications"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":8},25,91,91,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":0},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":0},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":0},{"$f":"AT1036-AM1036","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":124},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Corporate Communications"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":369},375,707,647,567,0,0,0,0,567,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},567,601,0,0,0,601,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":601},0,635,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":635},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":635},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":634.65600000000006},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":634.65600000000006},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":634.65600000000006},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B1039","v":"012006005000"},{"$f":"C1016","v":"Corporate Communications"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,"012006005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005000"},{"$f":"C1016","v":"Corporate Communications"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":369},375,707,647,567,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":567},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":567},601,0,0,0,601,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},601,0,635,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":635},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":635},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":634.65600000000006},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":634.65600000000006},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":634.65600000000006},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005057"},{"$f":"C1016","v":"Corporate Communications"},"Other transfers to households",null,"Other machinery and equipment",null,null,369,375,707,647,567,0,0,0,0,567,null,567,601,null,null,0,601,null,null,601,0,635,null,null,0,635,null,null,635,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":634.65600000000006},null,null,0,634.65600000000006,null,null,634.65600000000006,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012006005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":13358},{"$f":"SUM(J968,J1014,J1038,J1050)","v":14364},{"$f":"SUM(K968,K1014,K1038,K1050)","v":16826},14435,15716,0,0,-100,0,15616,0,15616,15613,0,0,0,15613,0,0,15613,0,16729,0,0,0,16729,0,0,16729,0,16554.787956931468,0,0,0,16554.787956931468,0,0,16554.787956931468,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]

{"sheet":"7","index":10,"n_rows":1062,"n_cols":56,"rows_kept":1062,"cut":false,"hidden":false,"merged":[[36,17,37,17],[17,17,17,20],[17,22,17,24],[18,17,18,20],[18,22,18,24],[19,17,19,20],[19,22,19,24],[8,10,8,12],[11,5,11,19],[14,17,14,20],[15,17,15,20],[15,22,15,24],[16,17,16,20],[16,22,16,24],[26,17,26,20],[26,22,26,24],[27,17,27,20],[27,22,27,24],[28,17,28,20],[28,22,28,24],[23,17,23,20],[23,22,23,24],[24,17,24,20],[24,22,24,24],[25,17,25,20],[25,22,25,24],[20,17,20,20],[20,22,20,24],[21,17,21,20],[21,22,21,24],[22,17,22,20],[22,22,22,24],[32,17,32,20],[32,22,32,24],[33,17,33,20],[33,22,33,24],[34,17,34,20],[34,22,34,24],[29,17,29,20],[29,22,29,24],[30,17,30,20],[30,22,30,24],[31,17,31,20],[31,22,31,24],[42,20,44,20],[42,21,42,23],[42,24,44,24],[42,25,44,25],[42,5,42,6],[42,13,42,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,44,44,44],[42,45,44,45],[42,46,44,46],[42,47,44,47],[43,21,43,22],[43,23,44,23],[43,30,43,31],[43,32,44,32],[43,39,43,40],[43,41,44,41],[42,36,44,36],[42,37,44,37],[42,38,44,38],[42,39,42,41],[42,42,44,42],[42,43,44,43],[42,28,44,28],[42,29,44,29],[42,30,42,32],[42,33,44,33],[42,34,44,34],[42,35,44,35],[42,26,44,26],[42,27,44,27],[181,26,183,26],[181,27,183,27],[181,28,183,28],[181,5,181,6],[181,13,181,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,45,183,45],[181,46,183,46],[181,47,183,47],[182,21,182,22],[182,23,183,23],[182,30,182,31],[182,32,183,32],[182,39,182,40],[182,41,183,41],[181,37,183,37],[181,38,183,38],[181,39,181,41],[181,42,183,42],[181,43,183,43],[181,44,183,44],[181,29,183,29],[181,30,181,32],[181,33,183,33],[181,34,183,34],[181,35,183,35],[181,36,183,36],[181,21,181,23],[181,24,183,24],[181,25,183,25],[190,5,190,6],[191,5,191,6],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[184,5,184,6],[185,5,185,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[202,5,202,6],[203,5,203,6],[204,5,204,6],[205,5,205,6],[206,5,206,6],[207,5,207,6],[196,5,196,6],[197,5,197,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[214,5,214,6],[215,5,215,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[219,5,219,6],[208,5,208,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[248,5,248,6],[249,5,249,6],[250,5,250,6],[251,5,251,6],[252,5,252,6],[253,5,253,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[270,5,270,6],[271,5,271,6],[272,5,272,6],[273,5,273,6],[275,5,275,6],[276,5,276,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[269,5,269,6],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[287,5,287,6],[288,5,288,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[280,5,280,6],[281,5,281,6],[282,5,282,6],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,5,294,6],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,37,296,37],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,21,294,23],[294,24,296,24],[294,25,296,25],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[337,5,338,5],[337,6,338,6],[337,7,338,10],[337,13,337,14],[338,19,338,21],[338,28,338,30],[309,48,309,49],[313,5,313,6],[314,12,315,12],[314,13,315,13],[331,10,331,12],[334,5,334,19],[338,37,338,39],[339,8,339,10],[339,19,339,21],[339,28,339,30],[339,37,339,39],[340,8,340,10],[340,19,340,21],[340,28,340,30],[340,37,340,39],[343,8,343,10],[343,19,343,21],[343,28,343,30],[343,37,343,39],[344,8,344,10],[344,19,344,21],[344,28,344,30],[344,37,344,39],[341,8,341,10],[341,19,341,21],[341,28,341,30],[341,37,341,39],[342,8,342,10],[342,19,342,21],[342,28,342,30],[342,37,342,39],[347,8,347,10],[347,19,347,21],[347,28,347,30],[347,37,347,39],[348,8,348,10],[348,19,348,21],[348,28,348,30],[348,37,348,39],[345,8,345,10],[345,19,345,21],[345,28,345,30],[345,37,345,39],[346,8,346,10],[346,19,346,21],[346,28,346,30],[346,37,346,39],[351,26,353,26],[351,27,353,27],[351,28,353,28],[351,5,351,6],[351,13,351,16],[351,17,353,17],[351,18,353,18],[351,19,353,19],[351,20,353,20],[351,45,353,45],[351,46,353,46],[351,47,353,47],[352,21,352,22],[352,23,353,23],[352,30,352,31],[352,32,353,32],[352,39,352,40],[352,41,353,41],[351,37,353,37],[351,38,353,38],[351,39,351,41],[351,42,353,42],[351,43,353,43],[351,44,353,44],[351,29,353,29],[351,30,351,32],[351,33,353,33],[351,34,353,34],[351,35,353,35],[351,36,353,36],[351,21,351,23],[351,24,353,24],[351,25,353,25],[488,28,488,30],[488,37,488,39],[489,8,489,10],[489,19,489,21],[489,28,489,30],[489,37,489,39],[481,10,481,12],[484,5,484,19],[487,5,488,5],[487,6,488,6],[487,7,488,10],[487,13,487,14],[488,19,488,21],[492,8,492,10],[492,19,492,21],[492,28,492,30],[492,37,492,39],[493,8,493,10],[493,19,493,21],[493,28,493,30],[493,37,493,39],[490,8,490,10],[490,19,490,21],[490,28,490,30],[490,37,490,39],[491,8,491,10],[491,19,491,21],[491,28,491,30],[491,37,491,39],[496,8,496,10],[496,19,496,21],[496,28,496,30],[496,37,496,39],[497,8,497,10],[497,19,497,21],[497,28,497,30],[497,37,497,39],[494,8,494,10],[494,19,494,21],[494,28,494,30],[494,37,494,39],[495,8,495,10],[495,19,495,21],[495,28,495,30],[495,37,495,39],[501,26,503,26],[501,27,503,27],[501,28,503,28],[498,8,498,10],[498,19,498,21],[498,28,498,30],[498,37,498,39],[501,5,501,6],[501,13,501,16],[501,17,503,17],[501,18,503,18],[501,19,503,19],[501,20,503,20],[501,45,503,45],[501,46,503,46],[501,47,503,47],[502,21,502,22],[502,23,503,23],[502,30,502,31],[502,32,503,32],[502,39,502,40],[502,41,503,41],[501,37,503,37],[501,38,503,38],[501,39,501,41],[501,42,503,42],[501,43,503,43],[501,44,503,44],[501,29,503,29],[501,30,501,32],[501,33,503,33],[501,34,503,34],[501,35,503,35],[501,36,503,36],[501,21,501,23],[501,24,503,24],[501,25,503,25],[638,28,638,30],[638,37,638,39],[639,8,639,10],[639,19,639,21],[639,28,639,30],[639,37,639,39],[631,10,631,12],[634,5,634,19],[637,5,638,5],[637,6,638,6],[637,7,638,10],[637,13,637,14],[638,19,638,21],[642,8,642,10],[642,19,642,21],[642,28,642,30],[642,37,642,39],[643,8,643,10],[643,19,643,21],[643,28,643,30],[643,37,643,39],[640,8,640,10],[640,19,640,21],[640,28,640,30],[640,37,640,39],[641,8,641,10],[641,19,641,21],[641,28,641,30],[641,37,641,39],[646,8,646,10],[646,19,646,21],[646,28,646,30],[646,37,646,39],[647,8,647,10],[647,19,647,21],[647,28,647,30],[647,37,647,39],[644,8,644,10],[644,19,644,21],[644,28,644,30],[644,37,644,39],[645,8,645,10],[645,19,645,21],[645,28,645,30],[645,37,645,39],[651,26,653,26],[651,27,653,27],[651,28,653,28],[648,8,648,10],[648,19,648,21],[648,28,648,30],[648,37,648,39],[651,5,651,6],[651,13,651,16],[651,17,653,17],[651,18,653,18],[651,19,653,19],[651,20,653,20],[651,45,653,45],[651,46,653,46],[651,47,653,47],[652,21,652,22],[652,23,653,23],[652,30,652,31],[652,32,653,32],[652,39,652,40],[652,41,653,41],[651,37,653,37],[651,38,653,38],[651,39,651,41],[651,42,653,42],[651,43,653,43],[651,44,653,44],[651,29,653,29],[651,30,651,32],[651,33,653,33],[651,34,653,34],[651,35,653,35],[651,36,653,36],[651,21,651,23],[651,24,653,24],[651,25,653,25],[788,28,788,30],[788,37,788,39],[789,8,789,10],[789,19,789,21],[789,28,789,30],[789,37,789,39],[781,10,781,12],[784,5,784,19],[787,5,788,5],[787,6,788,6],[787,7,788,10],[787,13,787,14],[788,19,788,21],[792,8,792,10],[792,19,792,21],[792,28,792,30],[792,37,792,39],[793,8,793,10],[793,19,793,21],[793,28,793,30],[793,37,793,39],[790,8,790,10],[790,19,790,21],[790,28,790,30],[790,37,790,39],[791,8,791,10],[791,19,791,21],[791,28,791,30],[791,37,791,39],[796,8,796,10],[796,19,796,21],[796,28,796,30],[796,37,796,39],[797,8,797,10],[797,19,797,21],[797,28,797,30],[797,37,797,39],[794,8,794,10],[794,19,794,21],[794,28,794,30],[794,37,794,39],[795,8,795,10],[795,19,795,21],[795,28,795,30],[795,37,795,39],[801,26,803,26],[801,27,803,27],[801,28,803,28],[798,8,798,10],[798,19,798,21],[798,28,798,30],[798,37,798,39],[801,5,801,6],[801,13,801,16],[801,17,803,17],[801,18,803,18],[801,19,803,19],[801,20,803,20],[801,45,803,45],[801,46,803,46],[801,47,803,47],[802,21,802,22],[802,23,803,23],[802,30,802,31],[802,32,803,32],[802,39,802,40],[802,41,803,41],[801,37,803,37],[801,38,803,38],[801,39,801,41],[801,42,803,42],[801,43,803,43],[801,44,803,44],[801,29,803,29],[801,30,801,32],[801,33,803,33],[801,34,803,34],[801,35,803,35],[801,36,803,36],[801,21,801,23],[801,24,803,24],[801,25,803,25],[938,28,938,30],[938,37,938,39],[939,8,939,10],[939,19,939,21],[939,28,939,30],[939,37,939,39],[931,10,931,12],[934,5,934,19],[937,5,938,5],[937,6,938,6],[937,7,938,10],[937,13,937,14],[938,19,938,21],[942,8,942,10],[942,19,942,21],[942,28,942,30],[942,37,942,39],[943,8,943,10],[943,19,943,21],[943,28,943,30],[943,37,943,39],[940,8,940,10],[940,19,940,21],[940,28,940,30],[940,37,940,39],[941,8,941,10],[941,19,941,21],[941,28,941,30],[941,37,941,39],[946,8,946,10],[946,19,946,21],[946,28,946,30],[946,37,946,39],[947,8,947,10],[947,19,947,21],[947,28,947,30],[947,37,947,39],[944,8,944,10],[944,19,944,21],[944,28,944,30],[944,37,944,39],[945,8,945,10],[945,19,945,21],[945,28,945,30],[945,37,945,39],[951,26,953,26],[951,27,953,27],[951,28,953,28],[948,8,948,10],[948,19,948,21],[948,28,948,30],[948,37,948,39],[951,5,951,6],[951,13,951,16],[951,17,953,17],[951,18,953,18],[951,19,953,19],[951,20,953,20],[951,45,953,45],[951,46,953,46],[951,47,953,47],[952,21,952,22],[952,23,953,23],[952,30,952,31],[952,32,953,32],[952,39,952,40],[952,41,953,41],[951,37,953,37],[951,38,953,38],[951,39,951,41],[951,42,953,42],[951,43,953,43],[951,44,953,44],[951,29,953,29],[951,30,951,32],[951,33,953,33],[951,34,953,34],[951,35,953,35],[951,36,953,36],[951,21,951,23],[951,24,953,24],[951,25,953,25]]}
["Row of SP1",330]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":5}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":5}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",7,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Survey Operations"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,"Coordinate survey operations for household surveys and provide processing services to produce official statistics. Conduct independent household survey monitoring and evaluation activities."]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,"Number and timeliness of questionnaires completed","OUTCOME 8: SUSTAINABLE HUMAN SETTLEMENTS AND IMPROVED QUALITY OF HOUSEHOLD LIFE",null,224000,224000,224000,0,224000,null,224000,0,null,"Survey Operations",null,null,null,"No",0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":1},{"$f":"IF(LEN(F47)>2,1,0)","v":1},null,1,"Programme Management for Survey Operations",null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":9424},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":12867},14491,9250,12675,0,0,0,0,12675,0,12675,12193,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":12193},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,12193,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":13058},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":13058},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,13058,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":13122.603967501702},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":13122.603967501702},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,13122.603967501702,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":1},{"$f":"IF(LEN(F48)>2,E48,0)","v":2},{"$f":"IF(LEN(F48)>2,1,0)","v":1},null,2,"Census and Community Survey Operations",null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":21631},111112,407948,403967,64998,0,0,0,0,64998,0,64998,27435,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,27435,0,0,27435,0,11425,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":11425},0,0,11425,0,11439.279918652686,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,11439.279918652686,0,0,11439.279918652686,0]
[{"$f":"IF(B49=0,0,1)","v":1},3,1,null,3,"Household Survey Operations",null,null,41771,28587,22811,25903,24694,0,0,0,0,24694,0,24694,25492,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,25492,0,0,25492,0,27287,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,27287,0,0,27287,0,27311.755934465265,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,27311.755934465265,0,0,27311.755934465265,0]
[1,4,1,null,4,"Corporate Data Processing",null,null,69158,69603,69578,72911,70246,0,0,0,0,70246,0,70246,72926,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,72926,0,0,72926,0,78407,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,78407,0,0,78407,0,78414.787750972289,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,78414.787750972289,0,0,78414.787750972289,0]
[1,5,1,null,5,"Survey Coordination, Monitoring and Evaluation",null,null,16174,17297,18518,15937,18778,0,0,0,0,18778,0,18778,19530,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,19530,0,0,19530,0,20978,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,20978,0,0,20978,0,21063.131936917162,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,21063.131936917162,0,0,21063.131936917162,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":158158},239466,533346,527968,191391,0,0,0,0,191391,0,{"$f":"SUM(T47:T71)","v":191391},157576,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,157576,{"$f":"SUM(Z47:Z71)","v":0},0,157576,{"$f":"SUM(AC47:AC71)","v":0},151155,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},151155,{"$f":"SUM(AI47:AI71)","v":0},0,151155,0,151351.55950850912,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},151351.55950850912,0,0,151351.55950850912,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4118,$F74,I$330:I$4118)","v":156006},231746,521829,518271,185904,0,0,0,0,185904,0,185904,153977,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":153977},{"$f":"SUMIF($F$330:$F$4118,$F74,Z$330:Z$4118)","v":0},0,153977,0,148073,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":148073},{"$f":"SUMIF($F$330:$F$4118,$F74,AI$330:AI$4118)","v":0},0,148073,0,148234.57550850912,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":148234.57550850912},{"$f":"SUMIF($F$330:$F$4118,$F74,AR$330:AR$4118)","v":0},0,148234.57550850912,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":1},null,null,{"$f":"$G$8&F75","v":"Survey OperationsCompensation of employees"},null,"Compensation of employees",null,null,131671,136993,171428,171428,153353,0,0,0,0,153353,0,153353,137912,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F75,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F75,W$356:W$4118))","v":0},0,137912,0,0,137912,0,131109,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F75,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F75,AF$356:AF$4118))","v":0},0,131109,0,0,131109,0,131107.3115085091,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F75,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F75,AO$356:AO$4118))","v":0},0,131107.3115085091,0,0,131107.3115085091,0]
[1,null,null,null,null,"Salaries and wages",null,null,116028,119878,154798,152771,136050,0,0,0,0,136050,0,136050,121060,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F76,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F76,W$335:W$4108))","v":0},0,121060,0,0,121060,0,114088,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F76,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F76,AF$335:AF$4108))","v":0},0,114088,0,0,114088,0,114086.48502759339,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F76,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F76,AO$335:AO$4108))","v":0},0,114086.48502759339,0,0,114086.48502759339,0]
[1,null,null,null,null,"Social contributions",null,null,15643,17115,16630,18657,17303,0,0,0,0,17303,0,17303,16852,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F77,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F77,W$335:W$4108))","v":0},0,16852,0,0,16852,0,17021,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F77,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F77,AF$335:AF$4108))","v":0},0,17021,0,0,17021,0,17020.826480915723,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F77,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F77,AO$335:AO$4108))","v":0},0,17020.826480915723,0,0,17020.826480915723,0]
[1,null,null,{"$f":"$G$8&F78","v":"Survey OperationsGoods and services"},null,"Goods and services",null,null,24335,94753,350401,346843,32551,0,0,0,0,32551,0,32551,16065,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F78,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F78,W$356:W$4118))","v":0},0,16065,0,0,16065,0,16964,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F78,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F78,AF$356:AF$4118))","v":0},0,16964,0,0,16964,0,17127.264000000003,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F78,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F78,AO$356:AO$4118))","v":0},0,17127.264000000003,0,0,17127.264000000003,0]
[1,null,null,null,null,"Administrative fees",null,null,0,0,260,25,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F79,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F79,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F79,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F79,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F79,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F79,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Advertising",null,null,0,2445,6161,6379,2863,0,0,-2300,0,563,0,563,308,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F80,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F80,W$335:W$4108))","v":0},0,308,0,0,308,0,325,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F80,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F80,AF$335:AF$4108))","v":0},0,325,0,0,325,0,325.05680672268909,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F80,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F80,AO$335:AO$4108))","v":0},0,325.05680672268909,0,0,325.05680672268909,0]
[1,null,null,null,null,"Minor assets",null,null,257,1613,41787,41649,147,0,0,-24,0,123,0,123,152,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F81,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F81,W$335:W$4108))","v":0},0,152,0,0,152,0,162,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F81,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F81,AF$335:AF$4108))","v":0},0,162,0,0,162,0,162.45835020989537,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F81,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F81,AO$335:AO$4108))","v":0},0,162.45835020989537,0,0,162.45835020989537,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F82,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F82,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F82,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F82,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F82,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F82,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Bursaries: Employees",null,null,0,422,439,52,464,0,0,0,0,464,0,464,491,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F83,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F83,W$335:W$4108))","v":0},0,491,0,0,491,0,518,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F83,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F83,AF$335:AF$4108))","v":0},0,518,0,0,518,0,530.26486712279439,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F83,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F83,AO$335:AO$4108))","v":0},0,530.26486712279439,0,0,530.26486712279439,0]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4118,$F84,I$330:I$4118)","v":423},11192,4033,3608,809,0,0,189,0,998,0,998,624,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F84,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F84,W$335:W$4108))","v":0},0,624,{"$f":"SUMIF($F$330:$F$4118,$F84,Z$330:Z$4118)","v":0},0,624,0,659,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F84,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F84,AF$335:AF$4108))","v":0},0,659,{"$f":"SUMIF($F$330:$F$4118,$F84,AI$330:AI$4118)","v":0},0,659,0,664.50025233270719,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F84,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F84,AO$335:AO$4108))","v":0},0,664.50025233270719,0,0,664.50025233270719,0]
[1,null,null,null,null,"Communication (G&S)",null,null,3446,2346,12365,11453,3932,0,0,-1264,0,2668,0,2668,2341,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F85,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F85,W$335:W$4108))","v":0},0,2341,0,0,2341,0,2472,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F85,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F85,AF$335:AF$4108))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":2472},0,0,2472,0,2495.0842444679429,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F85,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F85,AO$335:AO$4108))","v":0},0,2495.0842444679429,0,0,2495.0842444679429,0]
[1,null,null,null,null,"Computer services",null,null,690,2163,5011,5039,1947,0,0,-1276,0,671,0,671,493,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F86,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F86,W$335:W$4108))","v":0},0,493,0,0,493,0,521,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F86,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F86,AF$335:AF$4108))","v":0},0,521,0,0,521,0,522.03448815653962,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F86,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F86,AO$335:AO$4108))","v":0},0,522.03448815653962,0,0,522.03448815653962,0]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,6471,6471,1428,0,0,-81,0,1347,0,1347,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F87,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F87,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F87,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F87,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F87,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F87,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,7000,0,7000,0,7000,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F88,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F88,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F88,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F88,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F88,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F88,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F89,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F89,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F89,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F89,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F89,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F89,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F90,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F90,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F90,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F90,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F90,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F90,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F91,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F91,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F91,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F91,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F91,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F91,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",null,null,200,911,2995,2737,1510,0,0,-107,0,1403,0,1403,610,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F92,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F92,W$335:W$4108))","v":0},0,610,0,0,610,0,643,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F92,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F92,AF$335:AF$4108))","v":0},0,643,0,0,643,0,644.27672914521122,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F92,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F92,AO$335:AO$4108))","v":0},0,644.27672914521122,0,0,644.27672914521122,0]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,4,9134,100704,100700,4,0,0,-4,0,0,0,0,5,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F93,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F93,W$335:W$4108))","v":0},0,5,0,0,5,0,5,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F93,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F93,AF$335:AF$4108))","v":0},0,5,0,0,5,0,5.000873949579832,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F93,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F93,AO$335:AO$4108))","v":0},0,5.000873949579832,0,0,5.000873949579832,0]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4118,$F94,I$330:I$4118)","v":0},0,6,0,6,0,0,-2,0,4,0,4,6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F94,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F94,W$335:W$4108))","v":0},0,6,{"$f":"SUMIF($F$330:$F$4118,$F94,Z$330:Z$4118)","v":0},0,6,0,6,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F94,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F94,AF$335:AF$4108))","v":0},0,6,{"$f":"SUMIF($F$330:$F$4118,$F94,AI$330:AI$4118)","v":0},0,6,0,6.0574442630645216,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F94,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F94,AO$335:AO$4108))","v":0},0,6.0574442630645216,{"$f":"SUMIF($F$330:$F$4118,$F94,AR$330:AR$4118)","v":0},0,6.0574442630645216,0]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,1273,1195,8043,8065,621,0,0,-432,0,189,0,189,53,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F95,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F95,W$335:W$4108))","v":0},0,53,0,0,53,0,56,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F95,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F95,AF$335:AF$4108))","v":0},0,56,0,0,56,0,56.347662805633021,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F95,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F95,AO$335:AO$4108))","v":0},0,56.347662805633021,0,0,56.347662805633021,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F96,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F96,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F96,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F96,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F96,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F96,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F97,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F97,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F97,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F97,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F97,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F97,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F98,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F98,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F98,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F98,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F98,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F98,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F99,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F99,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F99,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F99,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F99,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F99,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F100,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F100,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F100,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F100,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F100,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F100,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F101,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F101,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F101,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F101,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F101,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F101,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F102,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F102,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F102,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F102,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F102,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F102,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F103,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F103,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F103,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F103,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F103,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F103,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4118,$F104,I$330:I$4118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F104,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F104,W$335:W$4108))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4118,$F104,Z$330:Z$4118)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F104,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F104,AF$335:AF$4108))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4118,$F104,AI$330:AI$4118)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F104,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F104,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F105,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F105,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F105,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F105,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F105,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F105,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F106,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F106,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F106,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F106,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F106,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F106,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,null,150,1749,1083,796,438,0,0,241,0,679,0,679,394,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F107,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F107,W$335:W$4108))","v":0},0,394,0,0,394,0,419,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F107,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F107,AF$335:AF$4108))","v":0},0,419,0,0,419,0,420.90020494328968,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F107,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F107,AO$335:AO$4108))","v":0},0,420.90020494328968,0,0,420.90020494328968,0]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,676,1495,4172,2938,1606,0,0,-630,0,976,0,976,1587,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F108,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F108,W$335:W$4108))","v":0},0,1587,0,0,1587,0,1675,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F108,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F108,AF$335:AF$4108))","v":0},0,1675,0,0,1675,0,1694.0456956702376,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F108,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F108,AO$335:AO$4108))","v":0},0,1694.0456956702376,0,0,1694.0456956702376,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F109,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F109,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F109,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F109,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F109,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F109,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Rental and hiring",null,null,0,700,436,433,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F110,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F110,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F110,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F110,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F110,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F110,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Property payments",null,null,2,2,60,60,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F111,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F111,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F111,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F111,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F111,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F111,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F112,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F112,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F112,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F112,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F112,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F112,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,11722,48709,140312,140905,12349,0,0,-243,0,12106,0,12106,5482,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F113,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F113,W$335:W$4108))","v":0},0,5482,0,0,5482,0,5787,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F113,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F113,AF$335:AF$4108))","v":0},0,5787,0,0,5787,0,5843.5820230975114,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F113,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F113,AO$335:AO$4108))","v":0},0,5843.5820230975114,0,0,5843.5820230975114,0]
[1,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4118,$F114,I$330:I$4118)","v":25},113,1256,148,1223,0,0,0,0,1223,0,1223,1294,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F114,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F114,W$335:W$4108))","v":0},0,1294,{"$f":"SUMIF($F$330:$F$4118,$F114,Z$330:Z$4118)","v":0},0,1294,0,1366,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F114,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F114,AF$335:AF$4108))","v":0},0,1366,{"$f":"SUMIF($F$330:$F$4118,$F114,AI$330:AI$4118)","v":0},0,1366,0,1398.3432596326973,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F114,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F114,AO$335:AO$4108))","v":0},0,1398.3432596326973,{"$f":"SUMIF($F$330:$F$4118,$F114,AR$330:AR$4118)","v":0},0,1398.3432596326973,0]
[1,null,null,null,null,"Operating payments",null,null,5190,5052,10355,11296,2612,0,0,-565,0,2047,0,2047,1832,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F115,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F115,W$335:W$4108))","v":0},0,1832,0,0,1832,0,1935,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F115,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F115,AF$335:AF$4108))","v":0},0,1935,0,0,1935,0,1941.8044405007331,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F115,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F115,AO$335:AO$4108))","v":0},0,1941.8044405007331,0,0,1941.8044405007331,0]
[1,null,null,null,null,"Venues and facilities",null,null,277,5512,4452,4089,592,0,0,-502,0,90,0,90,393,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F116,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F116,W$335:W$4108))","v":0},0,393,0,0,393,0,415,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F116,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F116,AF$335:AF$4108))","v":0},0,415,0,0,415,0,417.50665697947426,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F116,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F116,AO$335:AO$4108))","v":0},0,417.50665697947426,0,0,417.50665697947426,0]
[0,null,null,{"$f":"$G$8&F117","v":"Survey OperationsInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F117,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F117,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F117,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F117,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F117,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F117,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F118,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F118,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F118,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F118,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F118,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F118,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F119,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F119,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F119,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F119,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F119,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F119,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,733,370,4739,4341,2336,0,0,0,0,2336,0,2336,581,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,581,0,0,581,0,613,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,613,0,0,613,0,647,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,647,0,0,647,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Survey OperationsProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F121,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F121,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F121,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F121,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F121,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F121,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F122,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F122,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F122,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F122,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F122,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F122,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F123,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F123,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F123,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F123,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F123,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F123,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4118,$F124,I$330:I$4118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F124,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F124,W$335:W$4108))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4118,$F124,Z$330:Z$4118)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F124,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F124,AF$335:AF$4108))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4118,$F124,AI$330:AI$4118)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F124,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F124,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F125,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F125,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F125,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F125,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F125,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F125,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F126,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F126,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F126,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F126,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F126,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F126,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F127,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F127,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F127,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F127,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F127,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F127,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Survey OperationsDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F128,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F128,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F128,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F128,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F128,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F128,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F129,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F129,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F129,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F129,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F129,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F129,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F130,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F130,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F130,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F130,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F130,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F130,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Survey OperationsHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F131,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F131,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F131,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F131,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F131,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F131,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Survey OperationsForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F132,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F132,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F132,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F132,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F132,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F132,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[1,"Public corporations and private enterprises",1,"Survey OperationsPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,54,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F133,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F133,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F133,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F133,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F133,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F133,AO$356:AO$4118))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4118,$F134,I$330:I$4118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F134,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F134,W$335:W$4108))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4118,$F134,Z$330:Z$4118)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F134,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F134,AF$335:AF$4108))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4118,$F134,AI$330:AI$4118)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F134,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F134,AO$335:AO$4108))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4118,$F134,AR$330:AR$4118)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F135,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F135,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F135,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F135,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F135,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F135,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F136,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F136,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F136,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F136,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F136,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F136,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,"Private enterprises",1,null,null,"Private enterprises",null,null,0,54,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F137,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F137,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F137,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F137,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F137,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F137,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F138,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F138,W$335:W$4108))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F138,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F138,AF$335:AF$4108))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F138,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F138,AO$335:AO$4108))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":1},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,54,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F139,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F139,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F139,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F139,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F139,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F139,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Survey OperationsNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F140,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F140,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F140,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F140,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F140,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F140,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[1,"Households",1,{"$f":"$G$8&F141","v":"Survey OperationsHouseholds"},null,"Households",null,null,733,316,4739,4341,2336,0,0,0,0,2336,0,2336,581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F141,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F141,W$356:W$4118))","v":0},0,581,0,0,581,0,613,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F141,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F141,AF$356:AF$4118))","v":0},0,613,0,0,613,0,647,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F141,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F141,AO$356:AO$4118))","v":0},0,647,0,0,647,0]
[1,"Social benefits",1,null,null,"Social benefits",null,null,733,249,4739,4341,2336,0,0,0,0,2336,0,2336,581,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F142,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F142,W$335:W$4108))","v":0},0,581,0,0,581,0,613,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F142,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F142,AF$335:AF$4108))","v":0},0,613,0,0,613,0,647,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F142,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F142,AO$335:AO$4108))","v":0},0,647,0,0,647,0]
[1,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,67,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F143,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F143,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F143,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F143,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F143,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F143,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4118,$F144,I$330:I$4118)","v":1419},7350,6778,5356,3151,0,0,0,0,3151,0,3151,3018,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,3018,{"$f":"SUMIF($F$330:$F$4118,$F144,Z$330:Z$4118)","v":0},0,3018,0,2469,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,2469,{"$f":"SUMIF($F$330:$F$4118,$F144,AI$330:AI$4118)","v":0},0,2469,0,2469.9840000000004,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,2469.9840000000004,0,0,2469.9840000000004,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"Survey OperationsBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F145,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F145,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F145,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F145,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F145,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F145,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F146,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F146,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F146,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F146,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F146,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F146,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F147,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F147,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F147,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F147,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F147,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F147,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,{"$f":"$G$8&F148","v":"Survey OperationsMachinery and equipment"},null,"Machinery and equipment",null,null,1419,7350,6288,4874,3151,0,0,0,0,3151,0,3151,3018,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F148,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F148,W$356:W$4118))","v":0},0,3018,0,0,3018,0,2469,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F148,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F148,AF$356:AF$4118))","v":0},0,2469,0,0,2469,0,2469.9840000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F148,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F148,AO$356:AO$4118))","v":0},0,2469.9840000000004,0,0,2469.9840000000004,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F149,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F149,W$335:W$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F149,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F149,AF$335:AF$4108))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F149,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F149,AO$335:AO$4108))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other machinery and equipment",null,null,1419,7350,6288,4874,3151,0,0,0,0,3151,0,3151,3018,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F150,V$335:V$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F150,W$335:W$4108))","v":0},0,3018,0,0,3018,0,2469,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F150,AE$335:AE$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F150,AF$335:AF$4108))","v":0},0,2469,0,0,2469,0,2469.9840000000004,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F150,AN$335:AN$4108))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4108,$F150,AO$335:AO$4108))","v":0},0,2469.9840000000004,0,0,2469.9840000000004,0]
[0,null,null,{"$f":"$G$8&F151","v":"Survey OperationsHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F151,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F151,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F151,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F151,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F151,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F151,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,null,null,"Survey OperationsSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F152,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F152,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F152,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F152,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F152,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F152,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,null,null,"Survey OperationsBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F153,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F153,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F153,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F153,AF$356:AF$4118))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F153,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F153,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[0,null,null,"Survey OperationsLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F154,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F154,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F154,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F154,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F154,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F154,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[1,null,null,"Survey OperationsSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,490,482,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F155,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F155,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F155,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F155,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F155,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F155,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[1,null,null,"Survey OperationsPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4118,$F156,V$356:V$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4118,$F156,W$356:W$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4118,$F156,AE$356:AE$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4118,$F156,AF$356:AF$4118))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4118,$F156,AN$356:AN$4118))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4118,$F156,AO$356:AO$4118))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":158158},239466,533346,527968,191391,0,0,0,0,191391,0,191391,157576,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},157576,0,0,157576,0,151155,0,0,0,151155,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,151155,0,151351.55950850912,0,0,0,151351.55950850912,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,151351.55950850912,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4108,$F162,I$335:I$4108)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,S$335:S$4108)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,U$335:U$4108)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,Z$335:Z$4108)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AA$335:AA$4108)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AD$335:AD$4108)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AI$335:AI$4108)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AJ$335:AJ$4108)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AM$335:AM$4108)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AR$335:AR$4108)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F162,AS$335:AS$4108)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,S$335:S$4108)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,Z$335:Z$4108)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,AA$335:AA$4108)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,AI$335:AI$4108)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,AJ$335:AJ$4108)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,AR$335:AR$4108)","v":0},{"$f":"SUMIF($F$335:$F$4108,$F163,AS$335:AS$4108)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":1}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,"Claims against the state",null,null,0,17,0,0,0,0,0,0,0,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,"Other transfers to households","Current","Household Survey Operations",0,"Other","Civil claims for possible compensation institued against the department","Other transfers to households",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":1},null,null,null,2,"Employee social benefits",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R186-S186","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,"Social benefits","Current","Programme Management for Survey Operations",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,3,"Employee social benefits",null,null,45,0,0,0,0,0,0,0,0,0,null,0,57,null,null,0,57,null,null,57,0,60,null,null,0,60,null,null,60,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":63},null,null,0,63,null,null,63,0,null,"Social benefits","Current","Census and Community Survey Operations",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,4,"Employee social benefits",null,null,83,2,92,0,97,0,0,0,0,97,null,97,103,null,null,0,103,null,null,103,0,109,null,null,0,109,null,null,109,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":115},null,null,0,115,null,null,115,0,null,"Social benefits","Current","Survey Coordination, Monitoring and Evaluation",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,5,"Employee social benefits",null,null,0,36,4266,4215,1892,0,0,0,0,1892,null,1892,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,"Social benefits","Current","Census and Community Survey Operations",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,6,"Employee social benefits",null,null,350,154,381,126,347,0,0,0,0,347,null,347,421,null,null,0,421,null,null,421,0,444,null,null,0,{"$f":"AD190+AG190","v":444},null,null,444,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":469},null,null,0,469,null,null,469,0,null,"Social benefits","Current","Household Survey Operations",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,7,"Claims against the state",null,null,0,50,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to households","Current","Census and Community Survey Operations",0,"Other","Civil claims for possible compensation institued against the department","Other transfers to households",""]
[1,null,null,null,8,"Employee social benefits",null,null,255,57,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Social benefits","Current","Corporate Data Processing",0,"Other","Leave gratuities","Employee social benefits",""]
[1,null,null,null,9,"Claims against the state",null,null,0,54,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,"Other transfers to private enterprises","Current","Census and Community Survey Operations",0,"Other","Other transfers to private enterprises","Other transfers to private enterprises",""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M217:Q217)","v":0},null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F270:BB270,\"<>0\")-COUNTBLANK(F270:BB270))<>0,1,0)","v":0},null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,0,{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,0,{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},0,0,0,null,0,0,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":733},370,4739,4341,2336,0,0,0,0,2336,0,2336,581,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":581},0,0,581,0,613,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":613},0,0,613,0,647,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":647},0,0,647,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,0,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN307:AO307)","v":0},0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Survey Operations"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,{"$f":"SUM(J317:N317)","v":0},0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]
[1,{"$f":"A330","v":1},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Survey Operations"}]
[1,null,null,null,{"$f":"B330","v":1},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A330+3,0)<>\"\",OFFSET($F$43,A330+3,0),\"\")","v":"Programme Management for Survey Operations"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Acting Deputy Director-General: Population and Social Statistics"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators for this programme as it provides management support to this programme","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F341:AF341,\"<>0\")-COUNTBLANK(F341:AF341))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G350,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I454:AU454,\">0.5\")+COUNTIF(I454:AU454,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E331))&E331","v":"012007001"},null,null,1,"DDG: Survey Operations",0,null,9424,12867,14491,9250,12675,0,0,0,0,{"$f":"SUM(M356:Q356)","v":12675},null,{"$f":"R356-S356","v":12675},12193,null,null,{"$f":"SUM(V356:W356)","v":0},{"$f":"U356+X356","v":12193},null,null,{"$f":"U356+X356+Z356+AA356","v":12193},{"$f":"AB356-U356","v":0},13058,null,null,{"$f":"SUM(AE356:AF356)","v":0},{"$f":"AD356+AG356","v":13058},null,null,{"$f":"AD356+AG356+AI356+AJ356","v":13058},{"$f":"AK356-AD356","v":0},{"$f":"IFERROR(AD356/AD366*AM452,0)","v":13122.603967501702},null,null,{"$f":"SUM(AN356:AO356)","v":0},{"$f":"AM356+AP356","v":13122.603967501702},null,null,{"$f":"AM356+AP356+AR356+AS356","v":13122.603967501702},{"$f":"AT356-AM356","v":0}]
[{"$f":"IF(SUM(COUNTIF(F357:AU357,\"<>0\")-COUNTBLANK(F357:AU357))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M357:Q357)","v":0},null,{"$f":"R357-S357","v":0},0,null,null,0,{"$f":"U357+X357","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD357/AD366*AM452,0)","v":0},null,null,0,0,null,null,{"$f":"AM357+AP357+AR357+AS357","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD358/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD359/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD360+AG360","v":0},null,null,0,0,{"$f":"IFERROR(AD360/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD361/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD362/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD363/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD364/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD365/AD366*AM452,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I356:I365)","v":9424},12867,14491,9250,12675,0,0,0,0,12675,0,12675,12193,0,0,0,12193,0,0,12193,0,13058,0,0,{"$f":"SUM(AG356:AG365)","v":0},{"$f":"SUM(AH356:AH365)","v":13058},0,{"$f":"SUM(AJ356:AJ365)","v":0},{"$f":"SUM(AK356:AK365)","v":13058},{"$f":"SUM(AL356:AL365)","v":0},{"$f":"SUM(AM356:AM365)","v":13122.603967501702},0,0,{"$f":"SUM(AP356:AP365)","v":0},{"$f":"SUM(AQ356:AQ365)","v":13122.603967501702},0,{"$f":"SUM(AS356:AS365)","v":0},{"$f":"SUM(AT356:AT365)","v":13122.603967501702},{"$f":"SUM(AU356:AU365)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U367+X367","v":0},null,null,null,null,null,null,null,null,{"$f":"AD367+AG367","v":0},null,null,null,null,null,null,null,null,{"$f":"AM367+AP367","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I369,I372,I411)","v":9371},12807,14095,9176,12256,0,0,0,0,12256,0,12256,11750,0,0,0,{"$f":"U368+X368","v":11750},{"$f":"SUM(Z369,Z372,Z411)","v":0},{"$f":"SUM(AA369,AA372,AA411)","v":0},{"$f":"U368+X368+Z368+AA368","v":11750},0,12590,0,0,{"$f":"SUM(AG369,AG372,AG411)","v":0},{"$f":"AD368+AG368","v":12590},{"$f":"SUM(AI369,AI372,AI411)","v":0},{"$f":"SUM(AJ369,AJ372,AJ411)","v":0},{"$f":"AD368+AG368+AI368+AJ368","v":12590},{"$f":"SUM(AL369,AL372,AL411)","v":0},{"$f":"SUM(AM369,AM372,AM411)","v":12654.795967501701},0,0,{"$f":"SUM(AP369,AP372,AP411)","v":0},{"$f":"AM368+AP368","v":12654.795967501701},{"$f":"SUM(AR369,AR372,AR411)","v":0},{"$f":"SUM(AS369,AS372,AS411)","v":0},{"$f":"AM368+AP368+AR368+AS368","v":12654.795967501701},{"$f":"SUM(AU369,AU372,AU411)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F369,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I369:AU369,\"<>0\")-COUNTBLANK(I369:AU369))<>0,1,0))","v":1},{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F369,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I370:I371)","v":8988},10649,11723,9027,9752,0,0,0,0,9752,0,9752,9119,0,0,0,{"$f":"U369+X369","v":9119},{"$f":"SUM(Z370:Z371)","v":0},{"$f":"SUM(AA370:AA371)","v":0},{"$f":"U369+X369+Z369+AA369","v":9119},0,9813,0,0,{"$f":"SUM(AG370:AG371)","v":0},{"$f":"AD369+AG369","v":9813},{"$f":"SUM(AI370:AI371)","v":0},{"$f":"SUM(AJ370:AJ371)","v":0},{"$f":"AD369+AG369+AI369+AJ369","v":9813},{"$f":"SUM(AL370:AL371)","v":0},{"$f":"SUM(AM370:AM371)","v":9812.0439675017005},0,0,{"$f":"SUM(AP370:AP371)","v":0},{"$f":"AM369+AP369","v":9812.0439675017005},{"$f":"SUM(AR370:AR371)","v":0},{"$f":"SUM(AS370:AS371)","v":0},{"$f":"AM369+AP369+AR369+AS369","v":9812.0439675017005},{"$f":"SUM(AU370:AU371)","v":0}]
[1,{"$f":"B369","v":"012007001001"},null,null,null,"Salaries and wages",null,null,7993,9495,10393,7981,8355,0,0,0,0,{"$f":"SUM(M370:Q370)","v":8355},null,{"$f":"R370-S370","v":8355},7641,null,null,{"$f":"SUM(V370:W370)","v":0},{"$f":"U370+X370","v":7641},null,null,{"$f":"U370+X370+Z370+AA370","v":7641},{"$f":"AB370-U370","v":0},8223,null,null,{"$f":"SUM(AE370:AF370)","v":0},{"$f":"AD370+AG370","v":8223},null,null,{"$f":"AD370+AG370+AI370+AJ370","v":8223},{"$f":"AK370-AD370","v":0},{"$f":"IFERROR(AD370/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B369,Cover!FJ$4:FJ$4930,0)),0)","v":8222.1988734094048},null,null,{"$f":"SUM(AN370:AO370)","v":0},{"$f":"AM370+AP370","v":8222.1988734094048},null,null,{"$f":"AM370+AP370+AR370+AS370","v":8222.1988734094048},{"$f":"AT370-AM370","v":0}]
[1,"012007001001",null,null,null,"Social contributions",null,null,995,1154,1330,1046,1397,0,0,0,0,{"$f":"SUM(M371:Q371)","v":1397},null,{"$f":"R371-S371","v":1397},1478,null,null,{"$f":"SUM(V371:W371)","v":0},{"$f":"U371+X371","v":1478},null,null,{"$f":"U371+X371+Z371+AA371","v":1478},{"$f":"AB371-U371","v":0},1590,null,null,{"$f":"SUM(AE371:AF371)","v":0},{"$f":"AD371+AG371","v":1590},null,null,{"$f":"AD371+AG371+AI371+AJ371","v":1590},{"$f":"AK371-AD371","v":0},{"$f":"IFERROR(AD371/AD369*INDEX((Cover!FA$4:FA$4930),MATCH(B370,Cover!FJ$4:FJ$4930,0)),0)","v":1589.8450940922962},null,null,{"$f":"SUM(AN371:AO371)","v":0},{"$f":"AM371+AP371","v":1589.8450940922962},null,null,{"$f":"AM371+AP371+AR371+AS371","v":1589.8450940922962},{"$f":"AT371-AM371","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F372,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I373:I410)","v":383},2158,2372,149,2504,0,0,0,0,2504,0,2504,2631,0,0,0,2631,{"$f":"SUM(Z373:Z410)","v":0},0,2631,0,2777,0,0,0,{"$f":"SUM(AH373:AH410)","v":2777},0,0,{"$f":"SUM(AK373:AK410)","v":2777},0,2842.752,0,0,0,{"$f":"SUM(AQ373:AQ410)","v":2842.752},0,0,{"$f":"SUM(AT373:AT410)","v":2842.752},0]
[0,{"$f":"B372","v":"012007001002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M373:Q373)","v":0},null,{"$f":"R373-S373","v":0},0,null,null,{"$f":"SUM(V373:W373)","v":0},{"$f":"U373+X373","v":0},null,null,{"$f":"U373+X373+Z373+AA373","v":0},{"$f":"AB373-U373","v":0},0,null,null,{"$f":"SUM(AE373:AF373)","v":0},{"$f":"AD373+AG373","v":0},null,null,{"$f":"AD373+AG373+AI373+AJ373","v":0},{"$f":"AK373-AD373","v":0},{"$f":"IFERROR(AD373/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B372,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN373:AO373)","v":0},{"$f":"AM373+AP373","v":0},null,null,{"$f":"AM373+AP373+AR373+AS373","v":0},{"$f":"AT373-AM373","v":0}]
[0,"012007001002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD374/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B373,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007001002",null,null,null,"Minor assets",null,null,182,0,10,0,0,0,0,0,0,0,null,0,-1,null,null,0,-1,null,null,-1,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD375/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B374,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD376/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B375,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007001002",null,null,null,"Bursaries: Employees",null,null,0,422,439,52,464,0,0,0,0,464,null,464,491,null,null,0,491,null,null,491,0,518,null,null,0,518,null,null,518,0,{"$f":"IFERROR(AD377/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B376,Cover!FJ$4:FJ$4930,0)),0)","v":530.26486712279439},null,null,0,530.26486712279439,null,null,530.26486712279439,0]
[1,"012007001002",null,null,null,"Catering: Departmental activities",null,null,5,1,60,0,112,0,0,0,0,112,null,112,119,null,null,0,119,null,null,119,0,126,null,null,{"$f":"SUM(AE378:AF378)","v":0},{"$f":"AD378+AG378","v":126},null,null,126,0,{"$f":"IFERROR(AD378/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B377,Cover!FJ$4:FJ$4930,0)),0)","v":128.98334605689593},null,null,0,128.98334605689593,null,null,128.98334605689593,0]
[1,"012007001002",null,null,null,"Communication (G&S)",null,null,28,12,107,10,125,0,0,0,0,125,null,125,133,null,null,{"$f":"SUM(V379:W379)","v":0},{"$f":"U379+X379","v":133},null,null,133,0,140,null,null,{"$f":"SUM(AE379:AF379)","v":0},{"$f":"AD379+AG379","v":140},null,null,140,0,{"$f":"IFERROR(AD379/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B378,Cover!FJ$4:FJ$4930,0)),0)","v":143.31482895210658},null,null,{"$f":"SUM(AN379:AO379)","v":0},{"$f":"AM379+AP379","v":143.31482895210658},null,null,143.31482895210658,0]
[0,"012007001002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD380/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B379,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD381/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B380,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD382/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B381,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD383/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B382,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M384:Q384)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD384/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B383,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD385/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B384,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD386/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B385,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD387/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B386,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007001002",null,null,null,"Entertainment",null,null,0,0,2,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD388/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B387,Cover!FJ$4:FJ$4930,0)),0)","v":2.0473546993158087},null,null,0,2.0473546993158087,null,null,2.0473546993158087,0]
[0,"012007001002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD389/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B388,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD390/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B389,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M391:Q391)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD391/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B390,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD392/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B391,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD393/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B392,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD394/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B393,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD395/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B394,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD396/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B395,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD397/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B396,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD398/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B397,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD399/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B398,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD400/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B399,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007001002",null,null,null,"Consumable supplies",null,null,6,28,37,15,39,0,0,0,0,39,null,39,40,null,null,0,40,null,null,40,0,42,null,null,0,42,null,null,42,0,{"$f":"IFERROR(AD401/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B400,Cover!FJ$4:FJ$4930,0)),0)","v":42.99444868563198},null,null,0,42.99444868563198,null,null,42.99444868563198,0]
[1,"012007001002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,52,33,100,1,66,0,0,-27,0,39,null,39,69,null,null,0,69,null,null,69,0,72,null,null,0,72,null,null,72,0,{"$f":"IFERROR(AD402/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B401,Cover!FJ$4:FJ$4930,0)),0)","v":73.704769175369108},null,null,0,73.704769175369108,null,null,73.704769175369108,0]
[0,"012007001002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD403/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B402,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD404/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B403,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD405/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B404,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007001002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD406/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B405,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007001002",null,null,null,"Travel and subsistence",null,null,95,1,347,0,354,0,0,0,0,354,null,354,359,null,null,0,359,null,null,359,0,379,null,null,0,379,null,null,379,0,{"$f":"IFERROR(AD407/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B406,Cover!FJ$4:FJ$4930,0)),0)","v":387.97371552034571},null,null,0,387.97371552034571,null,null,387.97371552034571,0]
[1,"012007001002",null,null,null,"Training and development",null,null,0,31,1156,48,1223,0,0,0,0,1223,null,1223,1294,null,null,0,1294,null,null,1294,0,1366,null,null,0,1366,null,null,1366,0,{"$f":"IFERROR(AD408/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B407,Cover!FJ$4:FJ$4930,0)),0)","v":1398.3432596326973},null,null,0,1398.3432596326973,null,null,1398.3432596326973,0]
[1,"012007001002",null,null,null,"Operating payments",null,null,15,30,63,23,65,0,0,27,0,92,null,92,68,null,null,0,68,null,null,68,0,72,null,null,0,72,null,null,72,0,{"$f":"IFERROR(AD409/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B408,Cover!FJ$4:FJ$4930,0)),0)","v":73.704769175369108},null,null,0,73.704769175369108,null,null,73.704769175369108,0]
[1,"012007001002",null,null,null,"Venues and facilities",null,null,0,1600,51,0,54,0,0,0,0,54,null,54,57,null,null,0,57,null,null,57,0,60,null,null,0,60,null,null,60,0,{"$f":"IFERROR(AD410/AD372*INDEX((Cover!FA$4:FA$4930),MATCH(B409,Cover!FJ$4:FJ$4930,0)),0)","v":61.42064097947425},null,null,0,61.42064097947425,null,null,61.42064097947425,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F411,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I412:I413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU412:AU413)","v":0}]
[0,{"$f":"B411","v":"012007001003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M412:Q412)","v":0},null,{"$f":"R412-S412","v":0},0,null,null,{"$f":"SUM(V412:W412)","v":0},{"$f":"U412+X412","v":0},null,null,{"$f":"U412+X412+Z412+AA412","v":0},{"$f":"AB412-U412","v":0},0,null,null,{"$f":"SUM(AE412:AF412)","v":0},{"$f":"AD412+AG412","v":0},null,null,{"$f":"AD412+AG412+AI412+AJ412","v":0},{"$f":"AK412-AD412","v":0},{"$f":"IFERROR(AD412/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B411,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN412:AO412)","v":0},{"$f":"AM412+AP412","v":0},null,null,{"$f":"AM412+AP412+AR412+AS412","v":0},{"$f":"AT412-AM412","v":0}]
[0,"012007001003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R413-S413","v":0},0,null,null,{"$f":"SUM(V413:W413)","v":0},{"$f":"U413+X413","v":0},null,null,{"$f":"U413+X413+Z413+AA413","v":0},{"$f":"AB413-U413","v":0},0,null,null,{"$f":"SUM(AE413:AF413)","v":0},{"$f":"AD413+AG413","v":0},null,null,{"$f":"AD413+AG413+AI413+AJ413","v":0},{"$f":"AK413-AD413","v":0},{"$f":"IFERROR(AD413/AD411*INDEX((Cover!FA$4:FA$4930),MATCH(B412,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN413:AO413)","v":0},{"$f":"AM413+AP413","v":0},null,null,{"$f":"AM413+AP413+AR413+AS413","v":0},{"$f":"AT413-AM413","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I415,I422,I425,I426,I427,I434,I435)","v":0},{"$f":"SUM(J415,J422,J425,J426,J427,J434,J435)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S415,S422,S425,S426,S427,S434,S435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F415,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I415:AU415,\"<>0\")-COUNTBLANK(I415:AU415))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I416,I419)","v":0},{"$f":"SUM(J416,J419)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S416,S419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A330,0)","v":"Programme Management for Survey Operations"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I417:I418)","v":0},{"$f":"SUM(J417:J418)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S417:S418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C415:$D416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C415:$D416)","v":0},{"$f":"SUM(V417:W417)","v":0},{"$f":"U417+X417","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C415:$D416)","v":0},{"$f":"AB417-U417","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C415:$D416)","v":0},{"$f":"SUM(AE417:AF417)","v":0},{"$f":"AD417+AG417","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C415:$D416)","v":0},{"$f":"AK417-AD417","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C415:$D416)","v":0},{"$f":"SUM(AN417:AO417)","v":0},{"$f":"AM417+AP417","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C415:$D416)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C415:$D416)","v":0},{"$f":"AT417-AM417","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C417:$D418)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C417:$D418)","v":0},{"$f":"SUM(V418:W418)","v":0},{"$f":"U418+X418","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C417:$D418)","v":0},{"$f":"AB418-U418","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C417:$D418)","v":0},{"$f":"SUM(AE418:AF418)","v":0},{"$f":"AD418+AG418","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C417:$D418)","v":0},{"$f":"AK418-AD418","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C417:$D418)","v":0},{"$f":"SUM(AN418:AO418)","v":0},{"$f":"AM418+AP418","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C417:$D418)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C417:$D418)","v":0},{"$f":"AT418-AM418","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C419:$D420)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C419:$D420)","v":0},{"$f":"SUM(V420:W420)","v":0},{"$f":"U420+X420","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C419:$D420)","v":0},{"$f":"AB420-U420","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C419:$D420)","v":0},{"$f":"SUM(AE420:AF420)","v":0},{"$f":"AD420+AG420","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C419:$D420)","v":0},{"$f":"AK420-AD420","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C419:$D420)","v":0},{"$f":"SUM(AN420:AO420)","v":0},{"$f":"AM420+AP420","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C419:$D420)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C419:$D420)","v":0},{"$f":"AT420-AM420","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C421:$D422)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C421:$D422)","v":0},{"$f":"SUM(V421:W421)","v":0},{"$f":"U421+X421","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C421:$D422)","v":0},{"$f":"AB421-U421","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C421:$D422)","v":0},{"$f":"SUM(AE421:AF421)","v":0},{"$f":"AD421+AG421","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C421:$D422)","v":0},{"$f":"AK421-AD421","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C421:$D422)","v":0},{"$f":"SUM(AN421:AO421)","v":0},{"$f":"AM421+AP421","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C421:$D422)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C421:$D422)","v":0},{"$f":"AT421-AM421","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I423:I424)","v":0},{"$f":"SUM(J423:J424)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S423:S424)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z423:Z424)","v":0},{"$f":"SUM(AA423:AA424)","v":0},{"$f":"SUM(AB423:AB424)","v":0},{"$f":"SUM(AC423:AC424)","v":0},{"$f":"SUM(AD423:AD424)","v":0},0,0,0,0,{"$f":"SUM(AI423:AI424)","v":0},{"$f":"SUM(AJ423:AJ424)","v":0},{"$f":"SUM(AK423:AK424)","v":0},{"$f":"SUM(AL423:AL424)","v":0},{"$f":"SUM(AM423:AM424)","v":0},{"$f":"SUM(AN423:AN424)","v":0},0,0,0,{"$f":"SUM(AR423:AR424)","v":0},{"$f":"SUM(AS423:AS424)","v":0},{"$f":"SUM(AT423:AT424)","v":0},{"$f":"SUM(AU423:AU424)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C423:$D424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C423:$D424)","v":0},{"$f":"SUM(V423:W423)","v":0},{"$f":"U423+X423","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C423:$D424)","v":0},{"$f":"AB423-U423","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C423:$D424)","v":0},{"$f":"SUM(AE423:AF423)","v":0},{"$f":"AD423+AG423","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C423:$D424)","v":0},{"$f":"AK423-AD423","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C423:$D424)","v":0},{"$f":"SUM(AN423:AO423)","v":0},{"$f":"AM423+AP423","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C423:$D424)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C423:$D424)","v":0},{"$f":"AT423-AM423","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C425:$D426)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C425:$D426)","v":0},{"$f":"SUM(V424:W424)","v":0},{"$f":"U424+X424","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C425:$D426)","v":0},{"$f":"AB424-U424","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C425:$D426)","v":0},{"$f":"SUM(AE424:AF424)","v":0},{"$f":"AD424+AG424","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C425:$D426)","v":0},{"$f":"AK424-AD424","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C425:$D426)","v":0},{"$f":"SUM(AN424:AO424)","v":0},{"$f":"AM424+AP424","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C425:$D426)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C425:$D426)","v":0},{"$f":"AT424-AM424","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C427:$D428)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C427:$D428)","v":0},{"$f":"SUM(V425:W425)","v":0},{"$f":"U425+X425","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C427:$D428)","v":0},{"$f":"AB425-U425","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C427:$D428)","v":0},{"$f":"SUM(AE425:AF425)","v":0},{"$f":"AD425+AG425","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C427:$D428)","v":0},{"$f":"AK425-AD425","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C427:$D428)","v":0},{"$f":"SUM(AN425:AO425)","v":0},{"$f":"AM425+AP425","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C427:$D428)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C427:$D428)","v":0},{"$f":"AT425-AM425","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C429:$D430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C429:$D430)","v":0},{"$f":"SUM(V426:W426)","v":0},{"$f":"U426+X426","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C429:$D430)","v":0},{"$f":"AB426-U426","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C429:$D430)","v":0},{"$f":"SUM(AE426:AF426)","v":0},{"$f":"AD426+AG426","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C429:$D430)","v":0},{"$f":"AK426-AD426","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C429:$D430)","v":0},{"$f":"SUM(AN426:AO426)","v":0},{"$f":"AM426+AP426","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C429:$D430)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C429:$D430)","v":0},{"$f":"AT426-AM426","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I428,I431)","v":0},{"$f":"SUM(J428,J431)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S428,S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I429:I430)","v":0},{"$f":"SUM(J429:J430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S429:S430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C431:$D432)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C431:$D432)","v":0},{"$f":"SUM(V429:W429)","v":0},{"$f":"U429+X429","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C431:$D432)","v":0},{"$f":"AB429-U429","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C431:$D432)","v":0},{"$f":"SUM(AE429:AF429)","v":0},{"$f":"AD429+AG429","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C431:$D432)","v":0},{"$f":"AK429-AD429","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C431:$D432)","v":0},{"$f":"SUM(AN429:AO429)","v":0},{"$f":"AM429+AP429","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C431:$D432)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C431:$D432)","v":0},{"$f":"AT429-AM429","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C433:$D434)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C433:$D434)","v":0},{"$f":"SUM(V430:W430)","v":0},{"$f":"U430+X430","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C433:$D434)","v":0},{"$f":"AB430-U430","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C433:$D434)","v":0},{"$f":"SUM(AE430:AF430)","v":0},{"$f":"AD430+AG430","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C433:$D434)","v":0},{"$f":"AK430-AD430","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C433:$D434)","v":0},{"$f":"SUM(AN430:AO430)","v":0},{"$f":"AM430+AP430","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C433:$D434)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C433:$D434)","v":0},{"$f":"AT430-AM430","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I432:I433)","v":0},{"$f":"SUM(J432:J433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S432:S433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C435:$D436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C435:$D436)","v":0},{"$f":"SUM(V432:W432)","v":0},{"$f":"U432+X432","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C435:$D436)","v":0},{"$f":"AB432-U432","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C435:$D436)","v":0},{"$f":"SUM(AE432:AF432)","v":0},{"$f":"AD432+AG432","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C435:$D436)","v":0},{"$f":"AK432-AD432","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C435:$D436)","v":0},{"$f":"SUM(AN432:AO432)","v":0},{"$f":"AM432+AP432","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C435:$D436)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C435:$D436)","v":0},{"$f":"AT432-AM432","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C437:$D438)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C437:$D438)","v":0},{"$f":"SUM(V433:W433)","v":0},{"$f":"U433+X433","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C437:$D438)","v":0},{"$f":"AB433-U433","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C437:$D438)","v":0},{"$f":"SUM(AE433:AF433)","v":0},{"$f":"AD433+AG433","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C437:$D438)","v":0},{"$f":"AK433-AD433","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C437:$D438)","v":0},{"$f":"SUM(AN433:AO433)","v":0},{"$f":"AM433+AP433","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C437:$D438)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C437:$D438)","v":0},{"$f":"AT433-AM433","v":0}]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C439:$D440)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C439:$D440)","v":0},{"$f":"SUM(V434:W434)","v":0},{"$f":"U434+X434","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C439:$D440)","v":0},{"$f":"AB434-U434","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C439:$D440)","v":0},{"$f":"SUM(AE434:AF434)","v":0},{"$f":"AD434+AG434","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C439:$D440)","v":0},{"$f":"AK434-AD434","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C439:$D440)","v":0},{"$f":"SUM(AN434:AO434)","v":0},{"$f":"AM434+AP434","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C439:$D440)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C439:$D440)","v":0},{"$f":"AT434-AM434","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I436:I437)","v":0},{"$f":"SUM(J436:J437)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S436:S437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C441:$D442)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C441:$D442)","v":0},{"$f":"SUM(V436:W436)","v":0},{"$f":"U436+X436","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C441:$D442)","v":0},{"$f":"AB436-U436","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C441:$D442)","v":0},{"$f":"SUM(AE436:AF436)","v":0},{"$f":"AD436+AG436","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C441:$D442)","v":0},{"$f":"AK436-AD436","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C441:$D442)","v":0},{"$f":"SUM(AN436:AO436)","v":0},{"$f":"AM436+AP436","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C441:$D442)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C441:$D442)","v":0},{"$f":"AT436-AM436","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C443:$D444)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C443:$D444)","v":0},{"$f":"SUM(V437:W437)","v":0},{"$f":"U437+X437","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C443:$D444)","v":0},{"$f":"AB437-U437","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C443:$D444)","v":0},{"$f":"SUM(AE437:AF437)","v":0},{"$f":"AD437+AG437","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C443:$D444)","v":0},{"$f":"AK437-AD437","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C443:$D444)","v":0},{"$f":"SUM(AN437:AO437)","v":0},{"$f":"AM437+AP437","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C443:$D444)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C443:$D444)","v":0},{"$f":"AT437-AM437","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I439,I442,I445:I449)","v":53},60,396,74,419,0,0,0,0,419,{"$f":"SUM(S439,S442,S445:S449)","v":0},419,443,0,0,0,443,{"$f":"SUM(Z439,Z442,Z445:Z449)","v":0},{"$f":"SUM(AA439,AA442,AA445:AA449)","v":0},443,0,468,0,0,{"$f":"SUM(AG439,AG442,AG445:AG449)","v":0},{"$f":"SUM(AH439,AH442,AH445:AH449)","v":468},{"$f":"SUM(AI439,AI442,AI445:AI449)","v":0},{"$f":"SUM(AJ439,AJ442,AJ445:AJ449)","v":0},{"$f":"SUM(AK439,AK442,AK445:AK449)","v":468},{"$f":"SUM(AL439,AL442,AL445:AL449)","v":0},{"$f":"SUM(AM439,AM442,AM445:AM449)","v":467.80800000000005},0,0,{"$f":"SUM(AP439,AP442,AP445:AP449)","v":0},{"$f":"SUM(AQ439,AQ442,AQ445:AQ449)","v":467.80800000000005},{"$f":"SUM(AR439,AR442,AR445:AR449)","v":0},{"$f":"SUM(AS439,AS442,AS445:AS449)","v":0},{"$f":"SUM(AT439,AT442,AT445:AT449)","v":467.80800000000005},{"$f":"SUM(AU439,AU442,AU445:AU449)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F439,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I439:AU439,\"<>0\")-COUNTBLANK(I439:AU439))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z440:Z441)","v":0},{"$f":"SUM(AA440:AA441)","v":0},0,0,0,0,0,{"$f":"SUM(AG440:AG441)","v":0},{"$f":"SUM(AH440:AH441)","v":0},{"$f":"SUM(AI440:AI441)","v":0},{"$f":"SUM(AJ440:AJ441)","v":0},{"$f":"SUM(AK440:AK441)","v":0},{"$f":"SUM(AL440:AL441)","v":0},{"$f":"SUM(AM440:AM441)","v":0},0,0,{"$f":"SUM(AP440:AP441)","v":0},{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},{"$f":"SUM(AT440:AT441)","v":0},{"$f":"SUM(AU440:AU441)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F440,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001054"},{"$f":"C416","v":"Programme Management for Survey Operations"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R440-S440","v":0},0,null,null,{"$f":"SUM(V440:W440)","v":0},{"$f":"U440+X440","v":0},null,null,{"$f":"U440+X440+Z440+AA440","v":0},{"$f":"AB440-U440","v":0},0,null,null,{"$f":"SUM(AE440:AF440)","v":0},{"$f":"AD440+AG440","v":0},null,null,{"$f":"AD440+AG440+AI440+AJ440","v":0},{"$f":"AK440-AD440","v":0},{"$f":"IFERROR(AD440/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B440,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN440:AO440)","v":0},{"$f":"AM440+AP440","v":0},null,null,{"$f":"AM440+AP440+AR440+AS440","v":0},{"$f":"AT440-AM440","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F441,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001055"},43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441-S441","v":0},0,null,null,{"$f":"SUM(V441:W441)","v":0},{"$f":"U441+X441","v":0},null,null,{"$f":"U441+X441+Z441+AA441","v":0},{"$f":"AB441-U441","v":0},0,null,null,{"$f":"SUM(AE441:AF441)","v":0},{"$f":"AD441+AG441","v":0},null,null,{"$f":"AD441+AG441+AI441+AJ441","v":0},{"$f":"AK441-AD441","v":0},{"$f":"IFERROR(AD441/AD439*INDEX((Cover!FA$4:FA$4930),MATCH(B441,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN441:AO441)","v":0},{"$f":"AM441+AP441","v":0},null,null,{"$f":"AM441+AP441+AR441+AS441","v":0},{"$f":"AT441-AM441","v":0}]
[1,null,{"$f":"C416","v":"Programme Management for Survey Operations"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I443:I444)","v":53},60,396,74,419,{"$f":"SUM(N443:N444)","v":0},0,0,0,{"$f":"SUM(M442:Q442)","v":419},{"$f":"SUM(S443:S444)","v":0},419,443,0,0,0,443,{"$f":"SUM(Z443:Z444)","v":0},0,443,0,468,0,0,{"$f":"SUM(AG443:AG444)","v":0},{"$f":"SUM(AH443:AH444)","v":468},0,{"$f":"SUM(AJ443:AJ444)","v":0},{"$f":"SUM(AK443:AK444)","v":468},{"$f":"SUM(AL443:AL444)","v":0},{"$f":"SUM(AM443:AM444)","v":467.80800000000005},0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":467.80800000000005},0,{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":467.80800000000005},{"$f":"SUM(AU443:AU444)","v":0}]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F443,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M443:Q443)","v":0},null,{"$f":"R443-S443","v":0},0,null,null,{"$f":"SUM(V443:W443)","v":0},{"$f":"U443+X443","v":0},null,null,{"$f":"U443+X443+Z443+AA443","v":0},{"$f":"AB443-U443","v":0},0,null,null,{"$f":"SUM(AE443:AF443)","v":0},{"$f":"AD443+AG443","v":0},null,null,{"$f":"AD443+AG443+AI443+AJ443","v":0},{"$f":"AK443-AD443","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B443,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN443:AO443)","v":0},{"$f":"AM443+AP443","v":0},null,null,{"$f":"AM443+AP443+AR443+AS443","v":0},{"$f":"AT443-AM443","v":0}]
[1,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F444,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001057"},{"$f":"C416","v":"Programme Management for Survey Operations"},"Other transfers to households",null,"Other machinery and equipment",null,null,53,60,396,74,419,0,0,0,0,419,null,419,443,null,null,0,443,null,null,443,0,468,null,null,0,468,null,null,468,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B444,Cover!FJ$4:FJ$4930,0)),0)","v":467.80800000000005},null,null,0,467.80800000000005,null,null,467.80800000000005,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F445,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B445,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F446,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B446,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F447,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B447,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F448,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B448,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B356&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F449,Cover!$EM$4:$EM$4930,0)),0)","v":"012007001062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B449,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G331,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G331,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G331,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I368,I414,I438,I450)","v":9424},{"$f":"SUM(J368,J414,J438,J450)","v":12867},{"$f":"SUM(K368,K414,K438,K450)","v":14491},9250,12675,0,0,0,0,12675,0,12675,12193,0,0,0,12193,0,0,12193,0,13058,0,0,0,13058,0,0,13058,0,13122.603967501702,0,0,0,13122.603967501702,0,0,13122.603967501702,{"$f":"SUM(AU368,AU414,AU438,AU450)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I452-I366","v":0},{"$f":"J452-J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(L340:L349,\"=0\")+COUNTBLANK(L340:L349))=10))),1,0)","v":0},{"$f":"IF(AND(J366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(M340:M349,\"=0\")+COUNTBLANK(M340:M349))=10))),1,0)","v":0},{"$f":"IF(AND(K366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(N340:N349,\"=0\")+COUNTBLANK(N340:N349))=10))),1,0)","v":0},1,{"$f":"IF(AND(M366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(P340:P349,\"=0\")+COUNTBLANK(P340:P349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(S340:S349,\"=0\")+COUNTBLANK(S340:S349))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(Y340:Y349,\"=0\")+COUNTBLANK(Y340:Y349))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ366>0,(OR((COUNTIF($F340:$F349,\"=0\")+COUNTBLANK($F340:$F349))=10,(COUNTIF($G340:$G349,\"=0\")+COUNTBLANK($G340:$G349))=10,(COUNTIF($I340:$I349,\"=0\")+COUNTBLANK($I340:$I349))=10,(COUNTIF(AH340:AH349,\"=0\")+COUNTBLANK(AH340:AH349))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I439","v":0},{"$f":"+J439","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M459:Q459)","v":0},{"$f":"+S439","v":0},{"$f":"SUM(T460:T461)","v":0},{"$f":"+U439","v":0},{"$f":"+V439","v":0},{"$f":"+W439","v":0},0,0,0,0,0,0,{"$f":"+AD439","v":0},{"$f":"+AE439","v":0},{"$f":"+AF439","v":0},{"$f":"SUM(AG460:AG461)","v":0},{"$f":"SUM(AH460:AH461)","v":0},0,{"$f":"SUM(AJ460:AJ461)","v":0},{"$f":"SUM(AK460:AK461)","v":0},{"$f":"SUM(AL460:AL461)","v":0},{"$f":"+AM439","v":0},{"$f":"+AN439","v":0},{"$f":"+AO439","v":0},{"$f":"SUM(AP460:AP461)","v":0},{"$f":"SUM(AQ460:AQ461)","v":0},0,{"$f":"SUM(AS460:AS461)","v":0},{"$f":"SUM(AT460:AT461)","v":0},{"$f":"SUM(AU460:AU461)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M461:Q461)","v":0},null,{"$f":"R461-S461","v":0},null,null,null,{"$f":"SUM(V461:W461)","v":0},{"$f":"U461+X461","v":0},null,null,{"$f":"U461+X461+Z461+AA461","v":0},{"$f":"AB461-U461","v":0},null,null,null,{"$f":"SUM(AE461:AF461)","v":0},{"$f":"AD461+AG461","v":0},null,null,{"$f":"AD461+AG461+AI461+AJ461","v":0},{"$f":"AK461-AD461","v":0},null,null,null,{"$f":"SUM(AN461:AO461)","v":0},{"$f":"AM461+AP461","v":0},null,null,{"$f":"AM461+AP461+AR461+AS461","v":0},{"$f":"AT461-AM461","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M462:Q462)","v":0},null,{"$f":"R462-S462","v":0},null,null,null,{"$f":"SUM(V462:W462)","v":0},{"$f":"U462+X462","v":0},null,null,{"$f":"U462+X462+Z462+AA462","v":0},{"$f":"AB462-U462","v":0},null,null,null,{"$f":"SUM(AE462:AF462)","v":0},{"$f":"AD462+AG462","v":0},null,null,{"$f":"AD462+AG462+AI462+AJ462","v":0},{"$f":"AK462-AD462","v":0},null,null,null,{"$f":"SUM(AN462:AO462)","v":0},{"$f":"AM462+AP462","v":0},null,null,{"$f":"AM462+AP462+AR462+AS462","v":0},{"$f":"AT462-AM462","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2,{"$f":"A480","v":2},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Survey Operations"}]
[1,null,null,null,{"$f":"B480","v":2},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A480+3,0)<>\"\",OFFSET($F$43,A480+3,0),\"\")","v":"Census and Community Survey Operations"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Census and Community Survey Operations"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of planning, developed and reviewed documents (pilot and main survey)","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,4,1,null,1,4.2320000000000002,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F491:AF491,\"<>0\")-COUNTBLANK(F491:AF491))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G500,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I604:AU604,\">0.5\")+COUNTIF(I604:AU604,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E481))&E481","v":"012007002"},null,null,1,"Population Census and Community Survey Oversight",0,null,21631,21098,26512,22531,26471,0,0,0,0,{"$f":"SUM(M506:Q506)","v":26471},null,{"$f":"R506-S506","v":26471},10386,null,null,{"$f":"SUM(V506:W506)","v":0},{"$f":"U506+X506","v":10386},null,null,{"$f":"U506+X506+Z506+AA506","v":10386},{"$f":"AB506-U506","v":0},4321,null,null,{"$f":"SUM(AE506:AF506)","v":0},{"$f":"AD506+AG506","v":4321},null,null,{"$f":"AD506+AG506+AI506+AJ506","v":4321},{"$f":"AK506-AD506","v":0},{"$f":"IFERROR(AD506/AD516*AM602,0)","v":4326.4007464768711},null,null,{"$f":"SUM(AN506:AO506)","v":0},{"$f":"AM506+AP506","v":4326.4007464768711},null,null,{"$f":"AM506+AP506+AR506+AS506","v":4326.4007464768711},{"$f":"AT506-AM506","v":0}]
[{"$f":"IF(SUM(COUNTIF(F507:AU507,\"<>0\")-COUNTBLANK(F507:AU507))<>0,1,0)","v":1},null,null,null,2,"Population Census Operations",0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M507:Q507)","v":0},null,{"$f":"R507-S507","v":0},0,null,null,0,{"$f":"U507+X507","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD507/AD516*AM602,0)","v":0},null,null,0,0,null,null,{"$f":"AM507+AP507+AR507+AS507","v":0},0]
[1,null,null,null,3,"Community Survey Operations",0,null,0,90014,381436,381436,38527,0,0,0,0,38527,null,38527,17049,null,null,0,17049,null,null,17049,0,7104,null,null,0,7104,null,null,7104,0,{"$f":"IFERROR(AD508/AD516*AM602,0)","v":7112.8791721758153},null,null,0,7112.8791721758153,null,null,7112.8791721758153,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD509/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD510+AG510","v":0},null,null,0,0,{"$f":"IFERROR(AD510/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD511+AG511","v":0},null,null,0,0,{"$f":"IFERROR(AD511/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD512/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD513/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD514/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD515/AD516*AM602,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I506:I515)","v":21631},111112,407948,403967,64998,0,0,0,0,64998,0,64998,27435,0,0,0,27435,0,0,27435,0,11425,0,0,{"$f":"SUM(AG506:AG515)","v":0},{"$f":"SUM(AH506:AH515)","v":11425},0,{"$f":"SUM(AJ506:AJ515)","v":0},{"$f":"SUM(AK506:AK515)","v":11425},{"$f":"SUM(AL506:AL515)","v":0},{"$f":"SUM(AM506:AM515)","v":11439.279918652686},{"$f":"SUM(AN506:AN515)","v":0},0,{"$f":"SUM(AP506:AP515)","v":0},{"$f":"SUM(AQ506:AQ515)","v":11439.279918652686},0,{"$f":"SUM(AS506:AS515)","v":0},{"$f":"SUM(AT506:AT515)","v":11439.279918652686},{"$f":"SUM(AU506:AU515)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U517+X517","v":0},null,null,null,null,null,null,null,null,{"$f":"AD517+AG517","v":0},null,null,null,null,null,null,null,null,{"$f":"AM517+AP517","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I519,I522,I561)","v":21046},105158,398967,395530,61861,0,0,0,0,61861,0,61861,26376,0,0,0,{"$f":"U518+X518","v":26376},{"$f":"SUM(Z519,Z522,Z561)","v":0},{"$f":"SUM(AA519,AA522,AA561)","v":0},{"$f":"U518+X518+Z518+AA518","v":26376},{"$f":"SUM(AC519,AC522,AC561)","v":0},11025,0,0,{"$f":"SUM(AG519,AG522,AG561)","v":0},{"$f":"AD518+AG518","v":11025},{"$f":"SUM(AI519,AI522,AI561)","v":0},{"$f":"SUM(AJ519,AJ522,AJ561)","v":0},{"$f":"AD518+AG518+AI518+AJ518","v":11025},{"$f":"SUM(AL519,AL522,AL561)","v":0},{"$f":"SUM(AM519,AM522,AM561)","v":11036.247918652687},{"$f":"SUM(AN519,AN522,AN561)","v":0},0,{"$f":"SUM(AP519,AP522,AP561)","v":0},{"$f":"AM518+AP518","v":11036.247918652687},{"$f":"SUM(AR519,AR522,AR561)","v":0},{"$f":"SUM(AS519,AS522,AS561)","v":0},{"$f":"AM518+AP518+AR518+AS518","v":11036.247918652687},{"$f":"SUM(AU519,AU522,AU561)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F519,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I519:AU519,\"<>0\")-COUNTBLANK(I519:AU519))<>0,1,0))","v":1},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F519,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I520:I521)","v":17338},27092,59491,59320,41357,0,0,0,0,41357,0,41357,22826,0,0,0,{"$f":"U519+X519","v":22826},{"$f":"SUM(Z520:Z521)","v":0},{"$f":"SUM(AA520:AA521)","v":0},{"$f":"U519+X519+Z519+AA519","v":22826},{"$f":"SUM(AC520:AC521)","v":0},7275,0,0,{"$f":"SUM(AG520:AG521)","v":0},{"$f":"AD519+AG519","v":7275},{"$f":"SUM(AI520:AI521)","v":0},{"$f":"SUM(AJ520:AJ521)","v":0},{"$f":"AD519+AG519+AI519+AJ519","v":7275},{"$f":"SUM(AL520:AL521)","v":0},{"$f":"SUM(AM520:AM521)","v":7274.7759186526855},{"$f":"SUM(AN520:AN521)","v":0},0,{"$f":"SUM(AP520:AP521)","v":0},{"$f":"AM519+AP519","v":7274.7759186526855},{"$f":"SUM(AR520:AR521)","v":0},{"$f":"SUM(AS520:AS521)","v":0},{"$f":"AM519+AP519+AR519+AS519","v":7274.7759186526855},{"$f":"SUM(AU520:AU521)","v":0}]
[1,{"$f":"B519","v":"012007002001"},null,null,null,"Salaries and wages",null,null,15290,24820,56815,56545,38595,0,0,0,0,{"$f":"SUM(M520:Q520)","v":38595},null,{"$f":"R520-S520","v":38595},21358,null,null,{"$f":"SUM(V520:W520)","v":0},{"$f":"U520+X520","v":21358},null,null,{"$f":"U520+X520+Z520+AA520","v":21358},{"$f":"AB520-U520","v":0},6807,null,null,{"$f":"SUM(AE520:AF520)","v":0},{"$f":"AD520+AG520","v":6807},null,null,{"$f":"AD520+AG520+AI520+AJ520","v":6807},{"$f":"AK520-AD520","v":0},{"$f":"IFERROR(AD520/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B519,Cover!FJ$4:FJ$4930,0)),0)","v":6806.7903337826574},null,null,{"$f":"SUM(AN520:AO520)","v":0},{"$f":"AM520+AP520","v":6806.7903337826574},null,null,{"$f":"AM520+AP520+AR520+AS520","v":6806.7903337826574},{"$f":"AT520-AM520","v":0}]
[1,"012007002001",null,null,null,"Social contributions",null,null,2048,2272,2676,2775,2762,0,0,0,0,{"$f":"SUM(M521:Q521)","v":2762},null,{"$f":"R521-S521","v":2762},1468,null,null,{"$f":"SUM(V521:W521)","v":0},{"$f":"U521+X521","v":1468},null,null,{"$f":"U521+X521+Z521+AA521","v":1468},{"$f":"AB521-U521","v":0},468,null,null,{"$f":"SUM(AE521:AF521)","v":0},{"$f":"AD521+AG521","v":468},null,null,{"$f":"AD521+AG521+AI521+AJ521","v":468},{"$f":"AK521-AD521","v":0},{"$f":"IFERROR(AD521/AD519*INDEX((Cover!FA$4:FA$4930),MATCH(B520,Cover!FJ$4:FJ$4930,0)),0)","v":467.98558487002845},null,null,{"$f":"SUM(AN521:AO521)","v":0},{"$f":"AM521+AP521","v":467.98558487002845},null,null,{"$f":"AM521+AP521+AR521+AS521","v":467.98558487002845},{"$f":"AT521-AM521","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F522,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I523:I560)","v":3708},78066,339476,336210,20504,0,0,0,0,20504,0,20504,3550,0,0,0,3550,{"$f":"SUM(Z523:Z560)","v":0},{"$f":"SUM(AA523:AA560)","v":0},3550,0,3750,0,0,0,{"$f":"SUM(AH523:AH560)","v":3750},{"$f":"SUM(AI523:AI560)","v":0},0,{"$f":"SUM(AK523:AK560)","v":3750},{"$f":"SUM(AL523:AL560)","v":0},3761.4720000000011,0,0,0,{"$f":"SUM(AQ523:AQ560)","v":3761.4720000000011},{"$f":"SUM(AR523:AR560)","v":0},0,{"$f":"SUM(AT523:AT560)","v":3761.4720000000011},{"$f":"SUM(AU523:AU560)","v":0}]
[1,{"$f":"B522","v":"012007002002"},null,null,null,"Administrative fees",null,null,0,0,25,25,0,0,0,0,0,{"$f":"SUM(M523:Q523)","v":0},null,{"$f":"R523-S523","v":0},0,null,null,{"$f":"SUM(V523:W523)","v":0},{"$f":"U523+X523","v":0},null,null,{"$f":"U523+X523+Z523+AA523","v":0},{"$f":"AB523-U523","v":0},0,null,null,{"$f":"SUM(AE523:AF523)","v":0},{"$f":"AD523+AG523","v":0},null,null,{"$f":"AD523+AG523+AI523+AJ523","v":0},{"$f":"AK523-AD523","v":0},{"$f":"IFERROR(AD523/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B522,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN523:AO523)","v":0},{"$f":"AM523+AP523","v":0},null,null,{"$f":"AM523+AP523+AR523+AS523","v":0},{"$f":"AT523-AM523","v":0}]
[1,"012007002002",null,null,null,"Advertising",null,null,0,2445,6161,6161,2572,0,0,-2270,0,302,null,302,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD524/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B523,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Minor assets",null,null,3,1531,41772,41663,117,0,0,-3,0,114,null,114,122,null,null,0,122,null,null,122,0,129,null,null,0,129,null,null,129,0,{"$f":"IFERROR(AD525/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B524,Cover!FJ$4:FJ$4930,0)),0)","v":129.3946368},null,null,0,129.3946368,null,null,129.3946368,0]
[0,"012007002002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD526/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B525,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD527/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B526,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Catering: Departmental activities",null,null,166,11156,3643,3587,279,0,0,74,0,353,null,353,63,null,null,0,63,null,null,63,0,67,null,null,{"$f":"SUM(AE528:AF528)","v":0},{"$f":"AD528+AG528","v":67},null,null,67,0,{"$f":"IFERROR(AD528/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B527,Cover!FJ$4:FJ$4930,0)),0)","v":67.204966400000004},null,null,0,67.204966400000004,null,null,67.204966400000004,0]
[1,"012007002002",null,null,null,"Communication (G&S)",null,null,2232,1666,11365,10859,2660,0,0,-1148,0,1512,null,1512,996,null,null,{"$f":"SUM(V529:W529)","v":0},{"$f":"U529+X529","v":996},null,null,996,0,1052,null,null,{"$f":"SUM(AE529:AF529)","v":0},{"$f":"AD529+AG529","v":1052},null,null,1052,0,{"$f":"IFERROR(AD529/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B528,Cover!FJ$4:FJ$4930,0)),0)","v":1055.2182784000001},null,null,{"$f":"SUM(AN529:AO529)","v":0},{"$f":"AM529+AP529","v":1055.2182784000001},null,null,1055.2182784000001,0]
[1,"012007002002",null,null,null,"Computer services",null,null,0,1667,4811,4811,1481,0,0,-1276,0,205,null,205,0,null,null,{"$f":"SUM(V530:W530)","v":0},{"$f":"U530+X530","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE530:AF530)","v":0},{"$f":"AD530+AG530","v":0},null,null,0,0,{"$f":"IFERROR(AD530/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B529,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN530:AO530)","v":0},{"$f":"AM530+AP530","v":0},null,null,0,0]
[1,"012007002002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,6471,6471,1428,0,0,-81,0,1347,null,1347,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD531/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B530,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,7000,0,7000,null,7000,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD532/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B531,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD533/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B532,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M534:Q534)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD534/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B533,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M535:Q535)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD535/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B534,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Contractors",null,null,0,299,2537,2537,934,0,0,-680,0,254,null,254,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD536/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B535,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Agency and support/outsourced services",null,null,0,9134,100700,100700,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD537/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B536,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Entertainment",null,null,0,0,2,0,2,0,0,0,0,2,null,2,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD538/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B537,Cover!FJ$4:FJ$4930,0)),0)","v":2.0061184000000001},null,null,0,2.0061184000000001,null,null,2.0061184000000001,0]
[1,"012007002002",null,null,null,"Fleet services (including government motor transport)",null,null,0,434,7992,7992,571,0,0,-405,0,166,null,166,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD539/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B538,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD540/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B539,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M541:Q541)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD541/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B540,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD542/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B541,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M543:Q543)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD543/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B542,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD544/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B543,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD545/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B544,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD546/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B545,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD547/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B546,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD548/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B547,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD549/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B548,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD550/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B549,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Consumable supplies",null,null,13,1300,896,804,159,0,0,93,0,252,null,252,104,null,null,0,104,null,null,104,0,110,null,null,0,110,null,null,110,0,{"$f":"IFERROR(AD551/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B550,Cover!FJ$4:FJ$4930,0)),0)","v":110.336512},null,null,0,110.336512,null,null,110.336512,0]
[1,"012007002002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,186,771,3630,2946,946,0,0,-310,0,636,null,636,893,null,null,0,893,null,null,893,0,943,null,null,0,943,null,null,943,0,{"$f":"IFERROR(AD552/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B551,Cover!FJ$4:FJ$4930,0)),0)","v":945.88482560000011},null,null,0,945.88482560000011,null,null,945.88482560000011,0]
[0,"012007002002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD553/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B552,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Rental and hiring",null,null,0,700,430,430,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD554/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B553,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Property payments",null,null,0,2,60,60,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD555/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B554,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007002002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD556/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B555,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Travel and subsistence",null,null,817,41391,135686,134222,7944,0,0,97,0,8041,null,8041,986,null,null,0,986,null,null,986,0,1041,null,null,0,1041,null,null,1041,0,{"$f":"IFERROR(AD557/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B556,Cover!FJ$4:FJ$4930,0)),0)","v":1044.1846272},null,null,0,1044.1846272,null,null,1044.1846272,0]
[1,"012007002002",null,null,null,"Training and development",null,null,3,82,100,100,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD558/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B557,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007002002",null,null,null,"Operating payments",null,null,11,1576,8794,8753,873,0,0,-589,0,284,null,284,48,null,null,0,48,null,null,48,0,51,null,null,0,51,null,null,51,0,{"$f":"IFERROR(AD559/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B558,Cover!FJ$4:FJ$4930,0)),0)","v":51.156019200000003},null,null,0,51.156019200000003,null,null,51.156019200000003,0]
[1,"012007002002",null,null,null,"Venues and facilities",null,null,277,3912,4401,4089,538,0,0,-502,0,36,null,36,336,null,null,0,336,null,null,336,0,355,null,null,0,355,null,null,355,0,{"$f":"IFERROR(AD560/AD522*INDEX((Cover!FA$4:FA$4930),MATCH(B559,Cover!FJ$4:FJ$4930,0)),0)","v":356.08601600000003},null,null,0,356.08601600000003,null,null,356.08601600000003,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F561,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU562:AU563)","v":0}]
[0,{"$f":"B561","v":"012007002003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M562:Q562)","v":0},null,{"$f":"R562-S562","v":0},0,null,null,{"$f":"SUM(V562:W562)","v":0},{"$f":"U562+X562","v":0},null,null,{"$f":"U562+X562+Z562+AA562","v":0},{"$f":"AB562-U562","v":0},0,null,null,{"$f":"SUM(AE562:AF562)","v":0},{"$f":"AD562+AG562","v":0},null,null,{"$f":"AD562+AG562+AI562+AJ562","v":0},{"$f":"AK562-AD562","v":0},{"$f":"IFERROR(AD562/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B561,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN562:AO562)","v":0},{"$f":"AM562+AP562","v":0},null,null,{"$f":"AM562+AP562+AR562+AS562","v":0},{"$f":"AT562-AM562","v":0}]
[0,"012007002003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R563-S563","v":0},0,null,null,{"$f":"SUM(V563:W563)","v":0},{"$f":"U563+X563","v":0},null,null,{"$f":"U563+X563+Z563+AA563","v":0},{"$f":"AB563-U563","v":0},0,null,null,{"$f":"SUM(AE563:AF563)","v":0},{"$f":"AD563+AG563","v":0},null,null,{"$f":"AD563+AG563+AI563+AJ563","v":0},{"$f":"AK563-AD563","v":0},{"$f":"IFERROR(AD563/AD561*INDEX((Cover!FA$4:FA$4930),MATCH(B562,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN563:AO563)","v":0},{"$f":"AM563+AP563","v":0},null,null,{"$f":"AM563+AP563+AR563+AS563","v":0},{"$f":"AT563-AM563","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I565,I572,I575,I576,I577,I584,I585)","v":45},{"$f":"SUM(J565,J572,J575,J576,J577,J584,J585)","v":140},4266,4215,1892,0,0,0,0,1892,{"$f":"SUM(S565,S572,S575,S576,S577,S584,S585)","v":0},1892,57,0,0,0,57,0,0,57,0,60,0,0,0,60,0,0,60,0,63,0,0,0,63,0,0,63,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F565,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I565:AU565,\"<>0\")-COUNTBLANK(I565:AU565))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I566,I569)","v":0},{"$f":"SUM(J566,J569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S566,S569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A480,0)","v":"Census and Community Survey Operations"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I567:I568)","v":0},{"$f":"SUM(J567:J568)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C565:$D566)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C565:$D566)","v":0},{"$f":"SUM(V567:W567)","v":0},{"$f":"U567+X567","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C565:$D566)","v":0},{"$f":"AB567-U567","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C565:$D566)","v":0},{"$f":"SUM(AE567:AF567)","v":0},{"$f":"AD567+AG567","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C565:$D566)","v":0},{"$f":"AK567-AD567","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C565:$D566)","v":0},{"$f":"SUM(AN567:AO567)","v":0},{"$f":"AM567+AP567","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C565:$D566)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C565:$D566)","v":0},{"$f":"AT567-AM567","v":0}]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C567:$D568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C567:$D568)","v":0},{"$f":"SUM(V568:W568)","v":0},{"$f":"U568+X568","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C567:$D568)","v":0},{"$f":"AB568-U568","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C567:$D568)","v":0},{"$f":"SUM(AE568:AF568)","v":0},{"$f":"AD568+AG568","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C567:$D568)","v":0},{"$f":"AK568-AD568","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C567:$D568)","v":0},{"$f":"SUM(AN568:AO568)","v":0},{"$f":"AM568+AP568","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C567:$D568)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C567:$D568)","v":0},{"$f":"AT568-AM568","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I570:I571)","v":0},{"$f":"SUM(J570:J571)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S570:S571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C569:$D570)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C569:$D570)","v":0},{"$f":"SUM(V570:W570)","v":0},{"$f":"U570+X570","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C569:$D570)","v":0},{"$f":"AB570-U570","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C569:$D570)","v":0},{"$f":"SUM(AE570:AF570)","v":0},{"$f":"AD570+AG570","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C569:$D570)","v":0},{"$f":"AK570-AD570","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C569:$D570)","v":0},{"$f":"SUM(AN570:AO570)","v":0},{"$f":"AM570+AP570","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C569:$D570)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C569:$D570)","v":0},{"$f":"AT570-AM570","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C571:$D572)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C571:$D572)","v":0},{"$f":"SUM(V571:W571)","v":0},{"$f":"U571+X571","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C571:$D572)","v":0},{"$f":"AB571-U571","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C571:$D572)","v":0},{"$f":"SUM(AE571:AF571)","v":0},{"$f":"AD571+AG571","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C571:$D572)","v":0},{"$f":"AK571-AD571","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C571:$D572)","v":0},{"$f":"SUM(AN571:AO571)","v":0},{"$f":"AM571+AP571","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C571:$D572)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C571:$D572)","v":0},{"$f":"AT571-AM571","v":0}]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I573:I574)","v":0},{"$f":"SUM(J573:J574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S573:S574)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z573:Z574)","v":0},{"$f":"SUM(AA573:AA574)","v":0},{"$f":"SUM(AB573:AB574)","v":0},{"$f":"SUM(AC573:AC574)","v":0},{"$f":"SUM(AD573:AD574)","v":0},0,0,0,0,{"$f":"SUM(AI573:AI574)","v":0},{"$f":"SUM(AJ573:AJ574)","v":0},{"$f":"SUM(AK573:AK574)","v":0},{"$f":"SUM(AL573:AL574)","v":0},{"$f":"SUM(AM573:AM574)","v":0},{"$f":"SUM(AN573:AN574)","v":0},0,0,0,{"$f":"SUM(AR573:AR574)","v":0},{"$f":"SUM(AS573:AS574)","v":0},{"$f":"SUM(AT573:AT574)","v":0},{"$f":"SUM(AU573:AU574)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C573:$D574)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C573:$D574)","v":0},{"$f":"SUM(V573:W573)","v":0},{"$f":"U573+X573","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C573:$D574)","v":0},{"$f":"AB573-U573","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C573:$D574)","v":0},{"$f":"SUM(AE573:AF573)","v":0},{"$f":"AD573+AG573","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C573:$D574)","v":0},{"$f":"AK573-AD573","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C573:$D574)","v":0},{"$f":"SUM(AN573:AO573)","v":0},{"$f":"AM573+AP573","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C573:$D574)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C573:$D574)","v":0},{"$f":"AT573-AM573","v":0}]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C575:$D576)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C575:$D576)","v":0},{"$f":"SUM(V574:W574)","v":0},{"$f":"U574+X574","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C575:$D576)","v":0},{"$f":"AB574-U574","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C575:$D576)","v":0},{"$f":"SUM(AE574:AF574)","v":0},{"$f":"AD574+AG574","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C575:$D576)","v":0},{"$f":"AK574-AD574","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C575:$D576)","v":0},{"$f":"SUM(AN574:AO574)","v":0},{"$f":"AM574+AP574","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C575:$D576)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C575:$D576)","v":0},{"$f":"AT574-AM574","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C577:$D578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C577:$D578)","v":0},{"$f":"SUM(V575:W575)","v":0},{"$f":"U575+X575","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C577:$D578)","v":0},{"$f":"AB575-U575","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C577:$D578)","v":0},{"$f":"SUM(AE575:AF575)","v":0},{"$f":"AD575+AG575","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C577:$D578)","v":0},{"$f":"AK575-AD575","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C577:$D578)","v":0},{"$f":"SUM(AN575:AO575)","v":0},{"$f":"AM575+AP575","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C577:$D578)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C577:$D578)","v":0},{"$f":"AT575-AM575","v":0}]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C579:$D580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C579:$D580)","v":0},{"$f":"SUM(V576:W576)","v":0},{"$f":"U576+X576","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C579:$D580)","v":0},{"$f":"AB576-U576","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C579:$D580)","v":0},{"$f":"SUM(AE576:AF576)","v":0},{"$f":"AD576+AG576","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C579:$D580)","v":0},{"$f":"AK576-AD576","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C579:$D580)","v":0},{"$f":"SUM(AN576:AO576)","v":0},{"$f":"AM576+AP576","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C579:$D580)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C579:$D580)","v":0},{"$f":"AT576-AM576","v":0}]
[1,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I578,I581)","v":0},{"$f":"SUM(J578,J581)","v":54},0,0,0,0,0,0,0,0,{"$f":"SUM(S578,S581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I579:I580)","v":0},{"$f":"SUM(J579:J580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S579:S580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C581:$D582)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C581:$D582)","v":0},{"$f":"SUM(V579:W579)","v":0},{"$f":"U579+X579","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C581:$D582)","v":0},{"$f":"AB579-U579","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C581:$D582)","v":0},{"$f":"SUM(AE579:AF579)","v":0},{"$f":"AD579+AG579","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C581:$D582)","v":0},{"$f":"AK579-AD579","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C581:$D582)","v":0},{"$f":"SUM(AN579:AO579)","v":0},{"$f":"AM579+AP579","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C581:$D582)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C581:$D582)","v":0},{"$f":"AT579-AM579","v":0}]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C583:$D584)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C583:$D584)","v":0},{"$f":"SUM(V580:W580)","v":0},{"$f":"U580+X580","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C583:$D584)","v":0},{"$f":"AB580-U580","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C583:$D584)","v":0},{"$f":"SUM(AE580:AF580)","v":0},{"$f":"AD580+AG580","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C583:$D584)","v":0},{"$f":"AK580-AD580","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C583:$D584)","v":0},{"$f":"SUM(AN580:AO580)","v":0},{"$f":"AM580+AP580","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C583:$D584)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C583:$D584)","v":0},{"$f":"AT580-AM580","v":0}]
[1,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I582:I583)","v":0},{"$f":"SUM(J582:J583)","v":54},0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C585:$D586)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C585:$D586)","v":0},{"$f":"SUM(V582:W582)","v":0},{"$f":"U582+X582","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C585:$D586)","v":0},{"$f":"AB582-U582","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C585:$D586)","v":0},{"$f":"SUM(AE582:AF582)","v":0},{"$f":"AD582+AG582","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C585:$D586)","v":0},{"$f":"AK582-AD582","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C585:$D586)","v":0},{"$f":"SUM(AN582:AO582)","v":0},{"$f":"AM582+AP582","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C585:$D586)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C585:$D586)","v":0},{"$f":"AT582-AM582","v":0}]
[1,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C587:$D588)","v":0},54,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C587:$D588)","v":0},{"$f":"SUM(V583:W583)","v":0},{"$f":"U583+X583","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C587:$D588)","v":0},{"$f":"AB583-U583","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C587:$D588)","v":0},{"$f":"SUM(AE583:AF583)","v":0},{"$f":"AD583+AG583","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C587:$D588)","v":0},{"$f":"AK583-AD583","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C587:$D588)","v":0},{"$f":"SUM(AN583:AO583)","v":0},{"$f":"AM583+AP583","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C587:$D588)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C587:$D588)","v":0},{"$f":"AT583-AM583","v":0}]
[0,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C589:$D590)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C589:$D590)","v":0},{"$f":"SUM(V584:W584)","v":0},{"$f":"U584+X584","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C589:$D590)","v":0},{"$f":"AB584-U584","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C589:$D590)","v":0},{"$f":"SUM(AE584:AF584)","v":0},{"$f":"AD584+AG584","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C589:$D590)","v":0},{"$f":"AK584-AD584","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C589:$D590)","v":0},{"$f":"SUM(AN584:AO584)","v":0},{"$f":"AM584+AP584","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C589:$D590)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C589:$D590)","v":0},{"$f":"AT584-AM584","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I586:I587)","v":45},{"$f":"SUM(J586:J587)","v":86},4266,4215,1892,0,0,0,0,1892,{"$f":"SUM(S586:S587)","v":0},1892,57,0,0,0,57,0,0,57,0,60,0,0,0,60,0,0,60,0,63,0,0,0,63,0,0,63,0]
[1,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C591:$D592)","v":45},36,4266,4215,1892,0,0,0,0,1892,{"$f":"DSUM($I$180:$BA$289,S$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C591:$D592)","v":1892},{"$f":"DSUM($I$180:$BA$289,U$180,$C591:$D592)","v":57},{"$f":"DSUM($I$180:$BA$289,V$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C591:$D592)","v":0},{"$f":"SUM(V586:W586)","v":0},{"$f":"U586+X586","v":57},{"$f":"DSUM($I$180:$BA$289,Z$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C591:$D592)","v":57},{"$f":"AB586-U586","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C591:$D592)","v":60},{"$f":"DSUM($I$180:$BA$289,AE$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C591:$D592)","v":0},{"$f":"SUM(AE586:AF586)","v":0},{"$f":"AD586+AG586","v":60},{"$f":"DSUM($I$180:$BA$289,AI$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C591:$D592)","v":60},{"$f":"AK586-AD586","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C591:$D592)","v":63},{"$f":"DSUM($I$180:$BA$289,AN$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C591:$D592)","v":0},{"$f":"SUM(AN586:AO586)","v":0},{"$f":"AM586+AP586","v":63},{"$f":"DSUM($I$180:$BA$289,AR$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C591:$D592)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C591:$D592)","v":63},{"$f":"AT586-AM586","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C593:$D594)","v":0},50,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C593:$D594)","v":0},{"$f":"SUM(V587:W587)","v":0},{"$f":"U587+X587","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C593:$D594)","v":0},{"$f":"AB587-U587","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C593:$D594)","v":0},{"$f":"SUM(AE587:AF587)","v":0},{"$f":"AD587+AG587","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C593:$D594)","v":0},{"$f":"AK587-AD587","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C593:$D594)","v":0},{"$f":"SUM(AN587:AO587)","v":0},{"$f":"AM587+AP587","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C593:$D594)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C593:$D594)","v":0},{"$f":"AT587-AM587","v":0}]
[1,null,{"$f":"C566","v":"Census and Community Survey Operations"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I589,I592,I595:I599)","v":540},5814,4715,4222,1245,0,0,0,0,1245,{"$f":"SUM(S589,S592,S595:S599)","v":0},1245,1002,0,0,0,1002,{"$f":"SUM(Z589,Z592,Z595:Z599)","v":0},{"$f":"SUM(AA589,AA592,AA595:AA599)","v":0},{"$f":"SUM(AB589,AB592,AB595:AB599)","v":1002},0,340,0,0,{"$f":"SUM(AG589,AG592,AG595:AG599)","v":0},{"$f":"SUM(AH589,AH592,AH595:AH599)","v":340},{"$f":"SUM(AI589,AI592,AI595:AI599)","v":0},{"$f":"SUM(AJ589,AJ592,AJ595:AJ599)","v":0},{"$f":"SUM(AK589,AK592,AK595:AK599)","v":340},{"$f":"SUM(AL589,AL592,AL595:AL599)","v":0},{"$f":"SUM(AM589,AM592,AM595:AM599)","v":340.03200000000004},{"$f":"SUM(AN589,AN592,AN595:AN599)","v":0},0,{"$f":"SUM(AP589,AP592,AP595:AP599)","v":0},{"$f":"SUM(AQ589,AQ592,AQ595:AQ599)","v":340.03200000000004},{"$f":"SUM(AR589,AR592,AR595:AR599)","v":0},{"$f":"SUM(AS589,AS592,AS595:AS599)","v":0},{"$f":"SUM(AT589,AT592,AT595:AT599)","v":340.03200000000004},{"$f":"SUM(AU589,AU592,AU595:AU599)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F589,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I589:AU589,\"<>0\")-COUNTBLANK(I589:AU589))<>0,1,0))","v":0},{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F589,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I590:I591)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S590:S591)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z590:Z591)","v":0},{"$f":"SUM(AA590:AA591)","v":0},{"$f":"SUM(AB590:AB591)","v":0},0,0,0,0,{"$f":"SUM(AG590:AG591)","v":0},{"$f":"SUM(AH590:AH591)","v":0},{"$f":"SUM(AI590:AI591)","v":0},{"$f":"SUM(AJ590:AJ591)","v":0},{"$f":"SUM(AK590:AK591)","v":0},{"$f":"SUM(AL590:AL591)","v":0},{"$f":"SUM(AM590:AM591)","v":0},{"$f":"SUM(AN590:AN591)","v":0},0,{"$f":"SUM(AP590:AP591)","v":0},{"$f":"SUM(AQ590:AQ591)","v":0},{"$f":"SUM(AR590:AR591)","v":0},{"$f":"SUM(AS590:AS591)","v":0},{"$f":"SUM(AT590:AT591)","v":0},{"$f":"SUM(AU590:AU591)","v":0}]
[0,{"$f":"B589","v":"012007002000"},{"$f":"C566","v":"Census and Community Survey Operations"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R590-S590","v":0},0,null,null,{"$f":"SUM(V590:W590)","v":0},{"$f":"U590+X590","v":0},null,null,{"$f":"U590+X590+Z590+AA590","v":0},{"$f":"AB590-U590","v":0},0,null,null,{"$f":"SUM(AE590:AF590)","v":0},{"$f":"AD590+AG590","v":0},null,null,{"$f":"AD590+AG590+AI590+AJ590","v":0},{"$f":"AK590-AD590","v":0},{"$f":"IFERROR(AD590/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B590,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN590:AO590)","v":0},{"$f":"AM590+AP590","v":0},null,null,{"$f":"AM590+AP590+AR590+AS590","v":0},{"$f":"AT590-AM590","v":0}]
[0,"012007002000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R591-S591","v":0},0,null,null,{"$f":"SUM(V591:W591)","v":0},{"$f":"U591+X591","v":0},null,null,{"$f":"U591+X591+Z591+AA591","v":0},{"$f":"AB591-U591","v":0},0,null,null,{"$f":"SUM(AE591:AF591)","v":0},{"$f":"AD591+AG591","v":0},null,null,{"$f":"AD591+AG591+AI591+AJ591","v":0},{"$f":"AK591-AD591","v":0},{"$f":"IFERROR(AD591/AD589*INDEX((Cover!FA$4:FA$4930),MATCH(B591,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN591:AO591)","v":0},{"$f":"AM591+AP591","v":0},null,null,{"$f":"AM591+AP591+AR591+AS591","v":0},{"$f":"AT591-AM591","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F592,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002000"},{"$f":"C566","v":"Census and Community Survey Operations"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I593:I594)","v":540},5814,4465,3972,1245,{"$f":"SUM(N593:N594)","v":0},0,0,0,{"$f":"SUM(M592:Q592)","v":1245},{"$f":"SUM(S593:S594)","v":0},{"$f":"SUM(T593:T594)","v":1245},1002,0,0,0,1002,{"$f":"SUM(Z593:Z594)","v":0},{"$f":"SUM(AA593:AA594)","v":0},1002,0,340,0,0,{"$f":"SUM(AG593:AG594)","v":0},{"$f":"SUM(AH593:AH594)","v":340},0,{"$f":"SUM(AJ593:AJ594)","v":0},{"$f":"SUM(AK593:AK594)","v":340},{"$f":"SUM(AL593:AL594)","v":0},{"$f":"SUM(AM593:AM594)","v":340.03200000000004},{"$f":"SUM(AN593:AN594)","v":0},0,{"$f":"SUM(AP593:AP594)","v":0},{"$f":"SUM(AQ593:AQ594)","v":340.03200000000004},0,{"$f":"SUM(AS593:AS594)","v":0},{"$f":"SUM(AT593:AT594)","v":340.03200000000004},{"$f":"SUM(AU593:AU594)","v":0}]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F593,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M593:Q593)","v":0},null,{"$f":"R593-S593","v":0},0,null,null,{"$f":"SUM(V593:W593)","v":0},{"$f":"U593+X593","v":0},null,null,{"$f":"U593+X593+Z593+AA593","v":0},{"$f":"AB593-U593","v":0},0,null,null,{"$f":"SUM(AE593:AF593)","v":0},{"$f":"AD593+AG593","v":0},null,null,{"$f":"AD593+AG593+AI593+AJ593","v":0},{"$f":"AK593-AD593","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B593,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN593:AO593)","v":0},{"$f":"AM593+AP593","v":0},null,null,{"$f":"AM593+AP593+AR593+AS593","v":0},{"$f":"AT593-AM593","v":0}]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F594,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002057"},{"$f":"C566","v":"Census and Community Survey Operations"},"Other transfers to households",null,"Other machinery and equipment",null,null,540,5814,4465,3972,1245,0,0,0,0,1245,null,1245,1002,null,null,0,1002,null,null,1002,0,340,null,null,0,340,null,null,340,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B594,Cover!FJ$4:FJ$4930,0)),0)","v":340.03200000000004},null,null,0,340.03200000000004,null,null,340.03200000000004,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F595,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B595,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F596,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B596,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F597,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B597,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F598,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B598,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B506&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F599,Cover!$EM$4:$EM$4930,0)),0)","v":"012007002062"},null,null,null,"Software and other intangible assets",null,null,0,0,250,250,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B599,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G481,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G481,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G481,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I518,I564,I588,I600)","v":21631},{"$f":"SUM(J518,J564,J588,J600)","v":111112},{"$f":"SUM(K518,K564,K588,K600)","v":407948},403967,64998,0,0,0,0,64998,0,64998,27435,0,0,0,27435,0,0,27435,0,11425,0,0,0,11425,0,0,11425,0,11439.279918652686,0,0,0,11439.279918652686,0,0,11439.279918652686,{"$f":"SUM(AU518,AU564,AU588,AU600)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I602-I516","v":0},{"$f":"J602-J516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(L490:L499,\"=0\")+COUNTBLANK(L490:L499))=10))),1,0)","v":0},{"$f":"IF(AND(J516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(M490:M499,\"=0\")+COUNTBLANK(M490:M499))=10))),1,0)","v":0},{"$f":"IF(AND(K516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(N490:N499,\"=0\")+COUNTBLANK(N490:N499))=10))),1,0)","v":0},1,{"$f":"IF(AND(M516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(P490:P499,\"=0\")+COUNTBLANK(P490:P499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(S490:S499,\"=0\")+COUNTBLANK(S490:S499))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(Y490:Y499,\"=0\")+COUNTBLANK(Y490:Y499))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ516>0,(OR((COUNTIF($F490:$F499,\"=0\")+COUNTBLANK($F490:$F499))=10,(COUNTIF($G490:$G499,\"=0\")+COUNTBLANK($G490:$G499))=10,(COUNTIF($I490:$I499,\"=0\")+COUNTBLANK($I490:$I499))=10,(COUNTIF(AH490:AH499,\"=0\")+COUNTBLANK(AH490:AH499))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I589","v":0},{"$f":"+J589","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M609:Q609)","v":0},{"$f":"+S589","v":0},{"$f":"SUM(T610:T611)","v":0},{"$f":"+U589","v":0},{"$f":"+V589","v":0},{"$f":"+W589","v":0},0,0,0,0,0,0,{"$f":"+AD589","v":0},{"$f":"+AE589","v":0},{"$f":"+AF589","v":0},{"$f":"SUM(AG610:AG611)","v":0},{"$f":"SUM(AH610:AH611)","v":0},0,{"$f":"SUM(AJ610:AJ611)","v":0},{"$f":"SUM(AK610:AK611)","v":0},{"$f":"SUM(AL610:AL611)","v":0},{"$f":"+AM589","v":0},{"$f":"+AN589","v":0},{"$f":"+AO589","v":0},{"$f":"SUM(AP610:AP611)","v":0},{"$f":"SUM(AQ610:AQ611)","v":0},0,{"$f":"SUM(AS610:AS611)","v":0},{"$f":"SUM(AT610:AT611)","v":0},{"$f":"SUM(AU610:AU611)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M611:Q611)","v":0},null,{"$f":"R611-S611","v":0},null,null,null,{"$f":"SUM(V611:W611)","v":0},{"$f":"U611+X611","v":0},null,null,{"$f":"U611+X611+Z611+AA611","v":0},{"$f":"AB611-U611","v":0},null,null,null,{"$f":"SUM(AE611:AF611)","v":0},{"$f":"AD611+AG611","v":0},null,null,{"$f":"AD611+AG611+AI611+AJ611","v":0},{"$f":"AK611-AD611","v":0},null,null,null,{"$f":"SUM(AN611:AO611)","v":0},{"$f":"AM611+AP611","v":0},null,null,{"$f":"AM611+AP611+AR611+AS611","v":0},{"$f":"AT611-AM611","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M612:Q612)","v":0},null,{"$f":"R612-S612","v":0},null,null,null,{"$f":"SUM(V612:W612)","v":0},{"$f":"U612+X612","v":0},null,null,{"$f":"U612+X612+Z612+AA612","v":0},{"$f":"AB612-U612","v":0},null,null,null,{"$f":"SUM(AE612:AF612)","v":0},{"$f":"AD612+AG612","v":0},null,null,{"$f":"AD612+AG612+AI612+AJ612","v":0},{"$f":"AK612-AD612","v":0},null,null,null,{"$f":"SUM(AN612:AO612)","v":0},{"$f":"AM612+AP612","v":0},null,null,{"$f":"AM612+AP612+AR612+AS612","v":0},{"$f":"AT612-AM612","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[3,{"$f":"A630","v":3},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Survey Operations"}]
[1,null,null,null,{"$f":"B630","v":3},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A630+3,0)<>\"\",OFFSET($F$43,A630+3,0),\"\")","v":"Household Survey Operations"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Household Survey Operations"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number and timeliness of questionnaires completed","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,224000,224000,null,1,236992,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F641:AF641,\"<>0\")-COUNTBLANK(F641:AF641))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G650,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I754:AU754,\">0.5\")+COUNTIF(I754:AU754,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E631))&E631","v":"012007003"},null,null,1,"Household Survey Operations",0,null,41771,28587,22811,25903,24694,0,0,0,0,{"$f":"SUM(M656:Q656)","v":24694},null,{"$f":"R656-S656","v":24694},25492,null,null,{"$f":"SUM(V656:W656)","v":0},{"$f":"U656+X656","v":25492},null,null,{"$f":"U656+X656+Z656+AA656","v":25492},{"$f":"AB656-U656","v":0},27287,null,null,{"$f":"SUM(AE656:AF656)","v":0},{"$f":"AD656+AG656","v":27287},null,null,{"$f":"AD656+AG656+AI656+AJ656","v":27287},{"$f":"AK656-AD656","v":0},{"$f":"IFERROR(AD656/AD666*AM752,0)","v":27311.755934465265},null,null,{"$f":"SUM(AN656:AO656)","v":0},{"$f":"AM656+AP656","v":27311.755934465265},null,null,{"$f":"AM656+AP656+AR656+AS656","v":27311.755934465265},{"$f":"AT656-AM656","v":0}]
[{"$f":"IF(SUM(COUNTIF(F657:AU657,\"<>0\")-COUNTBLANK(F657:AU657))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M657:Q657)","v":0},null,{"$f":"R657-S657","v":0},0,null,null,0,{"$f":"U657+X657","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD657/AD666*AM752,0)","v":0},null,null,0,0,null,null,{"$f":"AM657+AP657+AR657+AS657","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD658/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD659/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD660+AG660","v":0},null,null,0,0,{"$f":"IFERROR(AD660/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD661+AG661","v":0},null,null,0,0,{"$f":"IFERROR(AD661/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD662/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD663/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD664/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD665/AD666*AM752,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I656:I665)","v":41771},28587,22811,25903,24694,0,0,0,0,24694,0,24694,25492,0,0,0,25492,0,0,25492,0,27287,0,0,{"$f":"SUM(AG656:AG665)","v":0},{"$f":"SUM(AH656:AH665)","v":27287},0,{"$f":"SUM(AJ656:AJ665)","v":0},{"$f":"SUM(AK656:AK665)","v":27287},{"$f":"SUM(AL656:AL665)","v":0},{"$f":"SUM(AM656:AM665)","v":27311.755934465265},{"$f":"SUM(AN656:AN665)","v":0},0,{"$f":"SUM(AP656:AP665)","v":0},{"$f":"SUM(AQ656:AQ665)","v":27311.755934465265},0,{"$f":"SUM(AS656:AS665)","v":0},{"$f":"SUM(AT656:AT665)","v":27311.755934465265},{"$f":"SUM(AU656:AU665)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U667+X667","v":0},null,null,null,null,null,null,null,null,{"$f":"AD667+AG667","v":0},null,null,null,null,null,null,null,null,{"$f":"AM667+AP667","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I669,I672,I711)","v":41041},27706,21998,25588,23890,0,0,0,0,23890,0,23890,24588,0,0,0,{"$f":"U668+X668","v":24588},{"$f":"SUM(Z669,Z672,Z711)","v":0},{"$f":"SUM(AA669,AA672,AA711)","v":0},{"$f":"U668+X668+Z668+AA668","v":24588},{"$f":"SUM(AC669,AC672,AC711)","v":0},26333,0,0,{"$f":"SUM(AG669,AG672,AG711)","v":0},{"$f":"AD668+AG668","v":26333},{"$f":"SUM(AI669,AI672,AI711)","v":0},{"$f":"SUM(AJ669,AJ672,AJ711)","v":0},{"$f":"AD668+AG668+AI668+AJ668","v":26333},{"$f":"SUM(AL669,AL672,AL711)","v":0},{"$f":"SUM(AM669,AM672,AM711)","v":26332.707934465267},{"$f":"SUM(AN669,AN672,AN711)","v":0},0,{"$f":"SUM(AP669,AP672,AP711)","v":0},{"$f":"AM668+AP668","v":26332.707934465267},{"$f":"SUM(AR669,AR672,AR711)","v":0},{"$f":"SUM(AS669,AS672,AS711)","v":0},{"$f":"AM668+AP668+AR668+AS668","v":26332.707934465267},{"$f":"SUM(AU669,AU672,AU711)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F669,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I669:AU669,\"<>0\")-COUNTBLANK(I669:AU669))<>0,1,0))","v":1},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F669,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I670:I671)","v":23728},16183,16451,17193,17878,0,0,0,0,17878,0,17878,18389,0,0,0,{"$f":"U669+X669","v":18389},{"$f":"SUM(Z670:Z671)","v":0},{"$f":"SUM(AA670:AA671)","v":0},{"$f":"U669+X669+Z669+AA669","v":18389},{"$f":"SUM(AC670:AC671)","v":0},19788,0,0,{"$f":"SUM(AG670:AG671)","v":0},{"$f":"AD669+AG669","v":19788},{"$f":"SUM(AI670:AI671)","v":0},{"$f":"SUM(AJ670:AJ671)","v":0},{"$f":"AD669+AG669+AI669+AJ669","v":19788},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":19786.563934465266},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"AM669+AP669","v":19786.563934465266},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},{"$f":"AM669+AP669+AR669+AS669","v":19786.563934465266},{"$f":"SUM(AU670:AU671)","v":0}]
[1,{"$f":"B669","v":"012007003001"},null,null,null,"Salaries and wages",null,null,22151,14737,14822,15278,16280,0,0,0,0,{"$f":"SUM(M670:Q670)","v":16280},null,{"$f":"R670-S670","v":16280},16698,null,null,{"$f":"SUM(V670:W670)","v":0},{"$f":"U670+X670","v":16698},null,null,{"$f":"U670+X670+Z670+AA670","v":16698},{"$f":"AB670-U670","v":0},17968,null,null,{"$f":"SUM(AE670:AF670)","v":0},{"$f":"AD670+AG670","v":17968},null,null,{"$f":"AD670+AG670+AI670+AJ670","v":17968},{"$f":"AK670-AD670","v":0},{"$f":"IFERROR(AD670/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B669,Cover!FJ$4:FJ$4930,0)),0)","v":17966.696016498478},null,null,{"$f":"SUM(AN670:AO670)","v":0},{"$f":"AM670+AP670","v":17966.696016498478},null,null,{"$f":"AM670+AP670+AR670+AS670","v":17966.696016498478},{"$f":"AT670-AM670","v":0}]
[1,"012007003001",null,null,null,"Social contributions",null,null,1577,1446,1629,1915,1598,0,0,0,0,{"$f":"SUM(M671:Q671)","v":1598},null,{"$f":"R671-S671","v":1598},1691,null,null,{"$f":"SUM(V671:W671)","v":0},{"$f":"U671+X671","v":1691},null,null,{"$f":"U671+X671+Z671+AA671","v":1691},{"$f":"AB671-U671","v":0},1820,null,null,{"$f":"SUM(AE671:AF671)","v":0},{"$f":"AD671+AG671","v":1820},null,null,{"$f":"AD671+AG671+AI671+AJ671","v":1820},{"$f":"AK671-AD671","v":0},{"$f":"IFERROR(AD671/AD669*INDEX((Cover!FA$4:FA$4930),MATCH(B670,Cover!FJ$4:FJ$4930,0)),0)","v":1819.8679179667872},null,null,{"$f":"SUM(AN671:AO671)","v":0},{"$f":"AM671+AP671","v":1819.8679179667872},null,null,{"$f":"AM671+AP671+AR671+AS671","v":1819.8679179667872},{"$f":"AT671-AM671","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F672,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I673:I710)","v":17313},11523,5547,8395,6012,0,0,0,0,6012,0,6012,6199,0,0,0,6199,{"$f":"SUM(Z673:Z710)","v":0},{"$f":"SUM(AA673:AA710)","v":0},6199,0,6545,0,0,0,{"$f":"SUM(AH673:AH710)","v":6545},{"$f":"SUM(AI673:AI710)","v":0},0,{"$f":"SUM(AK673:AK710)","v":6545},{"$f":"SUM(AL673:AL710)","v":0},6546.1440000000002,0,0,0,{"$f":"SUM(AQ673:AQ710)","v":6546.1440000000002},{"$f":"SUM(AR673:AR710)","v":0},0,{"$f":"SUM(AT673:AT710)","v":6546.1440000000002},{"$f":"SUM(AU673:AU710)","v":0}]
[1,{"$f":"B672","v":"012007003002"},null,null,null,"Administrative fees",null,null,0,0,235,0,0,0,0,0,0,{"$f":"SUM(M673:Q673)","v":0},null,{"$f":"R673-S673","v":0},0,null,null,{"$f":"SUM(V673:W673)","v":0},{"$f":"U673+X673","v":0},null,null,{"$f":"U673+X673+Z673+AA673","v":0},{"$f":"AB673-U673","v":0},0,null,null,{"$f":"SUM(AE673:AF673)","v":0},{"$f":"AD673+AG673","v":0},null,null,{"$f":"AD673+AG673+AI673+AJ673","v":0},{"$f":"AK673-AD673","v":0},{"$f":"IFERROR(AD673/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B672,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN673:AO673)","v":0},{"$f":"AM673+AP673","v":0},null,null,{"$f":"AM673+AP673+AR673+AS673","v":0},{"$f":"AT673-AM673","v":0}]
[1,"012007003002",null,null,null,"Advertising",null,null,0,0,0,218,291,0,0,-30,0,261,null,261,308,null,null,0,308,null,null,308,0,325,null,null,0,325,null,null,325,0,{"$f":"IFERROR(AD674/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B673,Cover!FJ$4:FJ$4930,0)),0)","v":325.05680672268909},null,null,0,325.05680672268909,null,null,325.05680672268909,0]
[1,"012007003002",null,null,null,"Minor assets",null,null,1,0,1,0,1,0,0,-1,0,0,null,0,1,null,null,0,1,null,null,1,0,1,null,null,0,1,null,null,1,0,{"$f":"IFERROR(AD675/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B674,Cover!FJ$4:FJ$4930,0)),0)","v":1.0001747899159663},null,null,0,1.0001747899159663,null,null,1.0001747899159663,0]
[0,"012007003002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD676/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B675,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD677/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B676,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007003002",null,null,null,"Catering: Departmental activities",null,null,250,34,283,20,328,0,0,147,0,475,null,475,347,null,null,0,347,null,null,347,0,366,null,null,{"$f":"SUM(AE678:AF678)","v":0},{"$f":"AD678+AG678","v":366},null,null,366,0,{"$f":"IFERROR(AD678/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B677,Cover!FJ$4:FJ$4930,0)),0)","v":366.0639731092437},null,null,0,366.0639731092437,null,null,366.0639731092437,0]
[1,"012007003002",null,null,null,"Communication (G&S)",null,null,338,121,304,51,555,0,0,-70,0,485,null,485,588,null,null,{"$f":"SUM(V679:W679)","v":0},{"$f":"U679+X679","v":588},null,null,588,0,621,null,null,{"$f":"SUM(AE679:AF679)","v":0},{"$f":"AD679+AG679","v":621},null,null,621,0,{"$f":"IFERROR(AD679/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B678,Cover!FJ$4:FJ$4930,0)),0)","v":621.10854453781519},null,null,{"$f":"SUM(AN679:AO679)","v":0},{"$f":"AM679+AP679","v":621.10854453781519},null,null,621.10854453781519,0]
[0,"012007003002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V680:W680)","v":0},{"$f":"U680+X680","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE680:AF680)","v":0},{"$f":"AD680+AG680","v":0},null,null,0,0,{"$f":"IFERROR(AD680/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B679,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN680:AO680)","v":0},{"$f":"AM680+AP680","v":0},null,null,0,0]
[0,"012007003002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD681/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B680,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD682/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B681,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD683/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B682,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M684:Q684)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD684/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B683,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M685:Q685)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD685/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B684,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD686/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B685,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007003002",null,null,null,"Agency and support/outsourced services",null,null,4,0,4,0,4,0,0,-4,0,0,null,0,5,null,null,0,5,null,null,5,0,5,null,null,0,5,null,null,5,0,{"$f":"IFERROR(AD687/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B686,Cover!FJ$4:FJ$4930,0)),0)","v":5.000873949579832},null,null,0,5.000873949579832,null,null,5.000873949579832,0]
[0,"012007003002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD688/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B687,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007003002",null,null,null,"Fleet services (including government motor transport)",null,null,1272,759,0,73,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD689/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B688,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD690/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B689,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M691:Q691)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD691/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B690,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD692/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B691,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M693:Q693)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD693/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B692,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD694/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B693,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD695/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B694,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD696/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B695,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD697/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B696,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD698/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B697,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD699/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B698,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD700/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B699,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007003002",null,null,null,"Consumable supplies",null,null,7,299,9,-38,97,0,0,131,0,228,null,228,103,null,null,0,103,null,null,103,0,109,null,null,0,109,null,null,109,0,{"$f":"IFERROR(AD701/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B700,Cover!FJ$4:FJ$4930,0)),0)","v":109.01905210084034},null,null,0,109.01905210084034,null,null,109.01905210084034,0]
[1,"012007003002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,42,67,75,-4,166,0,0,-114,0,52,null,52,174,null,null,0,174,null,null,174,0,184,null,null,0,184,null,null,184,0,{"$f":"IFERROR(AD702/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B701,Cover!FJ$4:FJ$4930,0)),0)","v":184.03216134453783},null,null,0,184.03216134453783,null,null,184.03216134453783,0]
[0,"012007003002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD703/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B702,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD704/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B703,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD705/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B704,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007003002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD706/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B705,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007003002",null,null,null,"Travel and subsistence",null,null,10260,6854,3214,5591,2963,0,0,62,0,3025,null,3025,3027,null,null,0,3027,null,null,3027,0,3196,null,null,0,3196,null,null,3196,0,{"$f":"IFERROR(AD707/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B706,Cover!FJ$4:FJ$4930,0)),0)","v":3196.5586285714285},null,null,0,3196.5586285714285,null,null,3196.5586285714285,0]
[1,"012007003002",null,null,null,"Training and development",null,null,22,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD708/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B707,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007003002",null,null,null,"Operating payments",null,null,5117,3389,1422,2484,1607,0,0,-121,0,1486,null,1486,1646,null,null,0,1646,null,null,1646,0,1738,null,null,0,1738,null,null,1738,0,{"$f":"IFERROR(AD709/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B708,Cover!FJ$4:FJ$4930,0)),0)","v":1738.3037848739496},null,null,0,1738.3037848739496,null,null,1738.3037848739496,0]
[0,"012007003002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD710/AD672*INDEX((Cover!FA$4:FA$4930),MATCH(B709,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F711,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I712:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU712:AU713)","v":0}]
[0,{"$f":"B711","v":"012007003003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M712:Q712)","v":0},null,{"$f":"R712-S712","v":0},0,null,null,{"$f":"SUM(V712:W712)","v":0},{"$f":"U712+X712","v":0},null,null,{"$f":"U712+X712+Z712+AA712","v":0},{"$f":"AB712-U712","v":0},0,null,null,{"$f":"SUM(AE712:AF712)","v":0},{"$f":"AD712+AG712","v":0},null,null,{"$f":"AD712+AG712+AI712+AJ712","v":0},{"$f":"AK712-AD712","v":0},{"$f":"IFERROR(AD712/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B711,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN712:AO712)","v":0},{"$f":"AM712+AP712","v":0},null,null,{"$f":"AM712+AP712+AR712+AS712","v":0},{"$f":"AT712-AM712","v":0}]
[0,"012007003003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R713-S713","v":0},0,null,null,{"$f":"SUM(V713:W713)","v":0},{"$f":"U713+X713","v":0},null,null,{"$f":"U713+X713+Z713+AA713","v":0},{"$f":"AB713-U713","v":0},0,null,null,{"$f":"SUM(AE713:AF713)","v":0},{"$f":"AD713+AG713","v":0},null,null,{"$f":"AD713+AG713+AI713+AJ713","v":0},{"$f":"AK713-AD713","v":0},{"$f":"IFERROR(AD713/AD711*INDEX((Cover!FA$4:FA$4930),MATCH(B712,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN713:AO713)","v":0},{"$f":"AM713+AP713","v":0},null,null,{"$f":"AM713+AP713+AR713+AS713","v":0},{"$f":"AT713-AM713","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I715,I722,I725,I726,I727,I734,I735)","v":350},{"$f":"SUM(J715,J722,J725,J726,J727,J734,J735)","v":171},381,126,347,0,0,0,0,347,{"$f":"SUM(S715,S722,S725,S726,S727,S734,S735)","v":0},347,421,0,0,0,421,0,0,421,0,444,0,0,0,444,0,0,444,0,469,0,0,0,469,0,0,469,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F715,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I715:AU715,\"<>0\")-COUNTBLANK(I715:AU715))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I716,I719)","v":0},{"$f":"SUM(J716,J719)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S716,S719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A630,0)","v":"Household Survey Operations"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I717:I718)","v":0},{"$f":"SUM(J717:J718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S717:S718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C715:$D716)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C715:$D716)","v":0},{"$f":"SUM(V717:W717)","v":0},{"$f":"U717+X717","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C715:$D716)","v":0},{"$f":"AB717-U717","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C715:$D716)","v":0},{"$f":"SUM(AE717:AF717)","v":0},{"$f":"AD717+AG717","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C715:$D716)","v":0},{"$f":"AK717-AD717","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C715:$D716)","v":0},{"$f":"SUM(AN717:AO717)","v":0},{"$f":"AM717+AP717","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C715:$D716)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C715:$D716)","v":0},{"$f":"AT717-AM717","v":0}]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C717:$D718)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C717:$D718)","v":0},{"$f":"SUM(V718:W718)","v":0},{"$f":"U718+X718","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C717:$D718)","v":0},{"$f":"AB718-U718","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C717:$D718)","v":0},{"$f":"SUM(AE718:AF718)","v":0},{"$f":"AD718+AG718","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C717:$D718)","v":0},{"$f":"AK718-AD718","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C717:$D718)","v":0},{"$f":"SUM(AN718:AO718)","v":0},{"$f":"AM718+AP718","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C717:$D718)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C717:$D718)","v":0},{"$f":"AT718-AM718","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I720:I721)","v":0},{"$f":"SUM(J720:J721)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S720:S721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C719:$D720)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C719:$D720)","v":0},{"$f":"SUM(V720:W720)","v":0},{"$f":"U720+X720","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C719:$D720)","v":0},{"$f":"AB720-U720","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C719:$D720)","v":0},{"$f":"SUM(AE720:AF720)","v":0},{"$f":"AD720+AG720","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C719:$D720)","v":0},{"$f":"AK720-AD720","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C719:$D720)","v":0},{"$f":"SUM(AN720:AO720)","v":0},{"$f":"AM720+AP720","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C719:$D720)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C719:$D720)","v":0},{"$f":"AT720-AM720","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C721:$D722)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C721:$D722)","v":0},{"$f":"SUM(V721:W721)","v":0},{"$f":"U721+X721","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C721:$D722)","v":0},{"$f":"AB721-U721","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C721:$D722)","v":0},{"$f":"SUM(AE721:AF721)","v":0},{"$f":"AD721+AG721","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C721:$D722)","v":0},{"$f":"AK721-AD721","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C721:$D722)","v":0},{"$f":"SUM(AN721:AO721)","v":0},{"$f":"AM721+AP721","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C721:$D722)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C721:$D722)","v":0},{"$f":"AT721-AM721","v":0}]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S723:S724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z723:Z724)","v":0},{"$f":"SUM(AA723:AA724)","v":0},{"$f":"SUM(AB723:AB724)","v":0},{"$f":"SUM(AC723:AC724)","v":0},{"$f":"SUM(AD723:AD724)","v":0},0,0,0,0,{"$f":"SUM(AI723:AI724)","v":0},{"$f":"SUM(AJ723:AJ724)","v":0},{"$f":"SUM(AK723:AK724)","v":0},{"$f":"SUM(AL723:AL724)","v":0},{"$f":"SUM(AM723:AM724)","v":0},{"$f":"SUM(AN723:AN724)","v":0},0,0,0,{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"SUM(AT723:AT724)","v":0},{"$f":"SUM(AU723:AU724)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C723:$D724)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C723:$D724)","v":0},{"$f":"SUM(V723:W723)","v":0},{"$f":"U723+X723","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C723:$D724)","v":0},{"$f":"AB723-U723","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C723:$D724)","v":0},{"$f":"SUM(AE723:AF723)","v":0},{"$f":"AD723+AG723","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C723:$D724)","v":0},{"$f":"AK723-AD723","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C723:$D724)","v":0},{"$f":"SUM(AN723:AO723)","v":0},{"$f":"AM723+AP723","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C723:$D724)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C723:$D724)","v":0},{"$f":"AT723-AM723","v":0}]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C725:$D726)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C725:$D726)","v":0},{"$f":"SUM(V724:W724)","v":0},{"$f":"U724+X724","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C725:$D726)","v":0},{"$f":"AB724-U724","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C725:$D726)","v":0},{"$f":"SUM(AE724:AF724)","v":0},{"$f":"AD724+AG724","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C725:$D726)","v":0},{"$f":"AK724-AD724","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C725:$D726)","v":0},{"$f":"SUM(AN724:AO724)","v":0},{"$f":"AM724+AP724","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C725:$D726)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C725:$D726)","v":0},{"$f":"AT724-AM724","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C727:$D728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C727:$D728)","v":0},{"$f":"SUM(V725:W725)","v":0},{"$f":"U725+X725","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C727:$D728)","v":0},{"$f":"AB725-U725","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C727:$D728)","v":0},{"$f":"SUM(AE725:AF725)","v":0},{"$f":"AD725+AG725","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C727:$D728)","v":0},{"$f":"AK725-AD725","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C727:$D728)","v":0},{"$f":"SUM(AN725:AO725)","v":0},{"$f":"AM725+AP725","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C727:$D728)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C727:$D728)","v":0},{"$f":"AT725-AM725","v":0}]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C729:$D730)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C729:$D730)","v":0},{"$f":"SUM(V726:W726)","v":0},{"$f":"U726+X726","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C729:$D730)","v":0},{"$f":"AB726-U726","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C729:$D730)","v":0},{"$f":"SUM(AE726:AF726)","v":0},{"$f":"AD726+AG726","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C729:$D730)","v":0},{"$f":"AK726-AD726","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C729:$D730)","v":0},{"$f":"SUM(AN726:AO726)","v":0},{"$f":"AM726+AP726","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C729:$D730)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C729:$D730)","v":0},{"$f":"AT726-AM726","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I728,I731)","v":0},{"$f":"SUM(J728,J731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S728,S731)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C731:$D732)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C731:$D732)","v":0},{"$f":"SUM(V729:W729)","v":0},{"$f":"U729+X729","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C731:$D732)","v":0},{"$f":"AB729-U729","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C731:$D732)","v":0},{"$f":"SUM(AE729:AF729)","v":0},{"$f":"AD729+AG729","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C731:$D732)","v":0},{"$f":"AK729-AD729","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C731:$D732)","v":0},{"$f":"SUM(AN729:AO729)","v":0},{"$f":"AM729+AP729","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C731:$D732)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C731:$D732)","v":0},{"$f":"AT729-AM729","v":0}]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C733:$D734)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C733:$D734)","v":0},{"$f":"SUM(V730:W730)","v":0},{"$f":"U730+X730","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C733:$D734)","v":0},{"$f":"AB730-U730","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C733:$D734)","v":0},{"$f":"SUM(AE730:AF730)","v":0},{"$f":"AD730+AG730","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C733:$D734)","v":0},{"$f":"AK730-AD730","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C733:$D734)","v":0},{"$f":"SUM(AN730:AO730)","v":0},{"$f":"AM730+AP730","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C733:$D734)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C733:$D734)","v":0},{"$f":"AT730-AM730","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I732:I733)","v":0},{"$f":"SUM(J732:J733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S732:S733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C735:$D736)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C735:$D736)","v":0},{"$f":"SUM(V732:W732)","v":0},{"$f":"U732+X732","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C735:$D736)","v":0},{"$f":"AB732-U732","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C735:$D736)","v":0},{"$f":"SUM(AE732:AF732)","v":0},{"$f":"AD732+AG732","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C735:$D736)","v":0},{"$f":"AK732-AD732","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C735:$D736)","v":0},{"$f":"SUM(AN732:AO732)","v":0},{"$f":"AM732+AP732","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C735:$D736)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C735:$D736)","v":0},{"$f":"AT732-AM732","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C737:$D738)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C737:$D738)","v":0},{"$f":"SUM(V733:W733)","v":0},{"$f":"U733+X733","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C737:$D738)","v":0},{"$f":"AB733-U733","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C737:$D738)","v":0},{"$f":"SUM(AE733:AF733)","v":0},{"$f":"AD733+AG733","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C737:$D738)","v":0},{"$f":"AK733-AD733","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C737:$D738)","v":0},{"$f":"SUM(AN733:AO733)","v":0},{"$f":"AM733+AP733","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C737:$D738)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C737:$D738)","v":0},{"$f":"AT733-AM733","v":0}]
[0,null,{"$f":"C716","v":"Household Survey Operations"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C739:$D740)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C739:$D740)","v":0},{"$f":"SUM(V734:W734)","v":0},{"$f":"U734+X734","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C739:$D740)","v":0},{"$f":"AB734-U734","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C739:$D740)","v":0},{"$f":"SUM(AE734:AF734)","v":0},{"$f":"AD734+AG734","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C739:$D740)","v":0},{"$f":"AK734-AD734","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C739:$D740)","v":0},{"$f":"SUM(AN734:AO734)","v":0},{"$f":"AM734+AP734","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C739:$D740)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C739:$D740)","v":0},{"$f":"AT734-AM734","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I736:I737)","v":350},{"$f":"SUM(J736:J737)","v":171},381,126,347,0,0,0,0,347,{"$f":"SUM(S736:S737)","v":0},347,421,0,0,0,421,0,0,421,0,444,0,0,0,444,0,0,444,0,469,0,0,0,469,0,0,469,0]
[1,null,{"$f":"C716","v":"Household Survey Operations"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C741:$D742)","v":350},154,381,126,347,0,0,0,0,347,{"$f":"DSUM($I$180:$BA$289,S$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C741:$D742)","v":347},{"$f":"DSUM($I$180:$BA$289,U$180,$C741:$D742)","v":421},{"$f":"DSUM($I$180:$BA$289,V$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C741:$D742)","v":0},{"$f":"SUM(V736:W736)","v":0},{"$f":"U736+X736","v":421},{"$f":"DSUM($I$180:$BA$289,Z$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C741:$D742)","v":421},{"$f":"AB736-U736","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C741:$D742)","v":444},{"$f":"DSUM($I$180:$BA$289,AE$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C741:$D742)","v":0},{"$f":"SUM(AE736:AF736)","v":0},{"$f":"AD736+AG736","v":444},{"$f":"DSUM($I$180:$BA$289,AI$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C741:$D742)","v":444},{"$f":"AK736-AD736","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C741:$D742)","v":469},{"$f":"DSUM($I$180:$BA$289,AN$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C741:$D742)","v":0},{"$f":"SUM(AN736:AO736)","v":0},{"$f":"AM736+AP736","v":469},{"$f":"DSUM($I$180:$BA$289,AR$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C741:$D742)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C741:$D742)","v":469},{"$f":"AT736-AM736","v":0}]
[1,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C743:$D744)","v":0},17,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C743:$D744)","v":0},{"$f":"SUM(V737:W737)","v":0},{"$f":"U737+X737","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C743:$D744)","v":0},{"$f":"AB737-U737","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C743:$D744)","v":0},{"$f":"SUM(AE737:AF737)","v":0},{"$f":"AD737+AG737","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C743:$D744)","v":0},{"$f":"AK737-AD737","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C743:$D744)","v":0},{"$f":"SUM(AN737:AO737)","v":0},{"$f":"AM737+AP737","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C743:$D744)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C743:$D744)","v":0},{"$f":"AT737-AM737","v":0}]
[1,null,{"$f":"C716","v":"Household Survey Operations"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I739,I742,I745:I749)","v":380},710,432,189,457,0,0,0,0,457,{"$f":"SUM(S739,S742,S745:S749)","v":0},457,483,0,0,0,483,{"$f":"SUM(Z739,Z742,Z745:Z749)","v":0},{"$f":"SUM(AA739,AA742,AA745:AA749)","v":0},{"$f":"SUM(AB739,AB742,AB745:AB749)","v":483},0,510,0,0,{"$f":"SUM(AG739,AG742,AG745:AG749)","v":0},{"$f":"SUM(AH739,AH742,AH745:AH749)","v":510},{"$f":"SUM(AI739,AI742,AI745:AI749)","v":0},{"$f":"SUM(AJ739,AJ742,AJ745:AJ749)","v":0},{"$f":"SUM(AK739,AK742,AK745:AK749)","v":510},{"$f":"SUM(AL739,AL742,AL745:AL749)","v":0},{"$f":"SUM(AM739,AM742,AM745:AM749)","v":510.048},{"$f":"SUM(AN739,AN742,AN745:AN749)","v":0},0,{"$f":"SUM(AP739,AP742,AP745:AP749)","v":0},{"$f":"SUM(AQ739,AQ742,AQ745:AQ749)","v":510.048},{"$f":"SUM(AR739,AR742,AR745:AR749)","v":0},{"$f":"SUM(AS739,AS742,AS745:AS749)","v":0},{"$f":"SUM(AT739,AT742,AT745:AT749)","v":510.048},{"$f":"SUM(AU739,AU742,AU745:AU749)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F739,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I739:AU739,\"<>0\")-COUNTBLANK(I739:AU739))<>0,1,0))","v":0},{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F739,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I740:I741)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S740:S741)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z740:Z741)","v":0},{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,0,{"$f":"SUM(AG740:AG741)","v":0},{"$f":"SUM(AH740:AH741)","v":0},{"$f":"SUM(AI740:AI741)","v":0},{"$f":"SUM(AJ740:AJ741)","v":0},{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},{"$f":"SUM(AT740:AT741)","v":0},{"$f":"SUM(AU740:AU741)","v":0}]
[0,{"$f":"B739","v":"012007003000"},{"$f":"C716","v":"Household Survey Operations"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R740-S740","v":0},0,null,null,{"$f":"SUM(V740:W740)","v":0},{"$f":"U740+X740","v":0},null,null,{"$f":"U740+X740+Z740+AA740","v":0},{"$f":"AB740-U740","v":0},0,null,null,{"$f":"SUM(AE740:AF740)","v":0},{"$f":"AD740+AG740","v":0},null,null,{"$f":"AD740+AG740+AI740+AJ740","v":0},{"$f":"AK740-AD740","v":0},{"$f":"IFERROR(AD740/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B740,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN740:AO740)","v":0},{"$f":"AM740+AP740","v":0},null,null,{"$f":"AM740+AP740+AR740+AS740","v":0},{"$f":"AT740-AM740","v":0}]
[0,"012007003000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R741-S741","v":0},0,null,null,{"$f":"SUM(V741:W741)","v":0},{"$f":"U741+X741","v":0},null,null,{"$f":"U741+X741+Z741+AA741","v":0},{"$f":"AB741-U741","v":0},0,null,null,{"$f":"SUM(AE741:AF741)","v":0},{"$f":"AD741+AG741","v":0},null,null,{"$f":"AD741+AG741+AI741+AJ741","v":0},{"$f":"AK741-AD741","v":0},{"$f":"IFERROR(AD741/AD739*INDEX((Cover!FA$4:FA$4930),MATCH(B741,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN741:AO741)","v":0},{"$f":"AM741+AP741","v":0},null,null,{"$f":"AM741+AP741+AR741+AS741","v":0},{"$f":"AT741-AM741","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F742,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003000"},{"$f":"C716","v":"Household Survey Operations"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I743:I744)","v":380},710,432,189,457,{"$f":"SUM(N743:N744)","v":0},0,0,0,{"$f":"SUM(M742:Q742)","v":457},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":457},483,0,0,0,483,{"$f":"SUM(Z743:Z744)","v":0},{"$f":"SUM(AA743:AA744)","v":0},483,0,510,0,0,{"$f":"SUM(AG743:AG744)","v":0},{"$f":"SUM(AH743:AH744)","v":510},0,{"$f":"SUM(AJ743:AJ744)","v":0},{"$f":"SUM(AK743:AK744)","v":510},{"$f":"SUM(AL743:AL744)","v":0},{"$f":"SUM(AM743:AM744)","v":510.048},{"$f":"SUM(AN743:AN744)","v":0},0,{"$f":"SUM(AP743:AP744)","v":0},{"$f":"SUM(AQ743:AQ744)","v":510.048},0,{"$f":"SUM(AS743:AS744)","v":0},{"$f":"SUM(AT743:AT744)","v":510.048},{"$f":"SUM(AU743:AU744)","v":0}]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F743,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M743:Q743)","v":0},null,{"$f":"R743-S743","v":0},0,null,null,{"$f":"SUM(V743:W743)","v":0},{"$f":"U743+X743","v":0},null,null,{"$f":"U743+X743+Z743+AA743","v":0},{"$f":"AB743-U743","v":0},0,null,null,{"$f":"SUM(AE743:AF743)","v":0},{"$f":"AD743+AG743","v":0},null,null,{"$f":"AD743+AG743+AI743+AJ743","v":0},{"$f":"AK743-AD743","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B743,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN743:AO743)","v":0},{"$f":"AM743+AP743","v":0},null,null,{"$f":"AM743+AP743+AR743+AS743","v":0},{"$f":"AT743-AM743","v":0}]
[1,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F744,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003057"},{"$f":"C716","v":"Household Survey Operations"},"Other transfers to households",null,"Other machinery and equipment",null,null,380,710,432,189,457,0,0,0,0,457,null,457,483,null,null,0,483,null,null,483,0,510,null,null,0,510,null,null,510,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B744,Cover!FJ$4:FJ$4930,0)),0)","v":510.048},null,null,0,510.048,null,null,510.048,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F745,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B745,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F746,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B746,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F747,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B747,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F748,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B748,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B656&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F749,Cover!$EM$4:$EM$4930,0)),0)","v":"012007003062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B749,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G631,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G631,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G631,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I668,I714,I738,I750)","v":41771},{"$f":"SUM(J668,J714,J738,J750)","v":28587},{"$f":"SUM(K668,K714,K738,K750)","v":22811},25903,24694,0,0,0,0,24694,0,24694,25492,0,0,0,25492,0,0,25492,0,27287,0,0,0,27287,0,0,27287,0,27311.755934465265,0,0,0,27311.755934465265,0,0,27311.755934465265,{"$f":"SUM(AU668,AU714,AU738,AU750)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I752-I666","v":0},{"$f":"J752-J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(L640:L649,\"=0\")+COUNTBLANK(L640:L649))=10))),1,0)","v":0},{"$f":"IF(AND(J666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(M640:M649,\"=0\")+COUNTBLANK(M640:M649))=10))),1,0)","v":0},{"$f":"IF(AND(K666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(N640:N649,\"=0\")+COUNTBLANK(N640:N649))=10))),1,0)","v":0},1,{"$f":"IF(AND(M666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(P640:P649,\"=0\")+COUNTBLANK(P640:P649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(S640:S649,\"=0\")+COUNTBLANK(S640:S649))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(Y640:Y649,\"=0\")+COUNTBLANK(Y640:Y649))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ666>0,(OR((COUNTIF($F640:$F649,\"=0\")+COUNTBLANK($F640:$F649))=10,(COUNTIF($G640:$G649,\"=0\")+COUNTBLANK($G640:$G649))=10,(COUNTIF($I640:$I649,\"=0\")+COUNTBLANK($I640:$I649))=10,(COUNTIF(AH640:AH649,\"=0\")+COUNTBLANK(AH640:AH649))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I739","v":0},{"$f":"+J739","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M759:Q759)","v":0},{"$f":"+S739","v":0},{"$f":"SUM(T760:T761)","v":0},{"$f":"+U739","v":0},{"$f":"+V739","v":0},{"$f":"+W739","v":0},0,0,0,0,0,0,{"$f":"+AD739","v":0},{"$f":"+AE739","v":0},{"$f":"+AF739","v":0},{"$f":"SUM(AG760:AG761)","v":0},{"$f":"SUM(AH760:AH761)","v":0},0,{"$f":"SUM(AJ760:AJ761)","v":0},{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"+AM739","v":0},{"$f":"+AN739","v":0},{"$f":"+AO739","v":0},{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":0},0,{"$f":"SUM(AS760:AS761)","v":0},{"$f":"SUM(AT760:AT761)","v":0},{"$f":"SUM(AU760:AU761)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M761:Q761)","v":0},null,{"$f":"R761-S761","v":0},null,null,null,{"$f":"SUM(V761:W761)","v":0},{"$f":"U761+X761","v":0},null,null,{"$f":"U761+X761+Z761+AA761","v":0},{"$f":"AB761-U761","v":0},null,null,null,{"$f":"SUM(AE761:AF761)","v":0},{"$f":"AD761+AG761","v":0},null,null,{"$f":"AD761+AG761+AI761+AJ761","v":0},{"$f":"AK761-AD761","v":0},null,null,null,{"$f":"SUM(AN761:AO761)","v":0},{"$f":"AM761+AP761","v":0},null,null,{"$f":"AM761+AP761+AR761+AS761","v":0},{"$f":"AT761-AM761","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M762:Q762)","v":0},null,{"$f":"R762-S762","v":0},null,null,null,{"$f":"SUM(V762:W762)","v":0},{"$f":"U762+X762","v":0},null,null,{"$f":"U762+X762+Z762+AA762","v":0},{"$f":"AB762-U762","v":0},null,null,null,{"$f":"SUM(AE762:AF762)","v":0},{"$f":"AD762+AG762","v":0},null,null,{"$f":"AD762+AG762+AI762+AJ762","v":0},{"$f":"AK762-AD762","v":0},null,null,null,{"$f":"SUM(AN762:AO762)","v":0},{"$f":"AM762+AP762","v":0},null,null,{"$f":"AM762+AP762+AR762+AS762","v":0},{"$f":"AT762-AM762","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4,{"$f":"A780","v":4},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Survey Operations"}]
[1,null,null,null,{"$f":"B780","v":4},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A780+3,0)<>\"\",OFFSET($F$43,A780+3,0),\"\")","v":"Corporate Data Processing"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Corporate Data Processing"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"Number of questionnaires processed and edited ","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,224500,1,null,1,237521,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F791:AF791,\"<>0\")-COUNTBLANK(F791:AF791))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G800,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I904:AU904,\">0.5\")+COUNTIF(I904:AU904,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E781))&E781","v":"012007004"},null,null,1,"Corporate Data Processing",0,null,69158,69603,69578,72911,70246,0,0,0,0,{"$f":"SUM(M806:Q806)","v":70246},null,{"$f":"R806-S806","v":70246},72926,null,null,{"$f":"SUM(V806:W806)","v":0},{"$f":"U806+X806","v":72926},null,null,{"$f":"U806+X806+Z806+AA806","v":72926},{"$f":"AB806-U806","v":0},78407,null,null,{"$f":"SUM(AE806:AF806)","v":0},{"$f":"AD806+AG806","v":78407},null,null,{"$f":"AD806+AG806+AI806+AJ806","v":78407},{"$f":"AK806-AD806","v":0},{"$f":"IFERROR(AD806/AD816*AM902,0)","v":78414.787750972289},null,null,{"$f":"SUM(AN806:AO806)","v":0},{"$f":"AM806+AP806","v":78414.787750972289},null,null,{"$f":"AM806+AP806+AR806+AS806","v":78414.787750972289},{"$f":"AT806-AM806","v":0}]
[{"$f":"IF(SUM(COUNTIF(F807:AU807,\"<>0\")-COUNTBLANK(F807:AU807))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M807:Q807)","v":0},null,{"$f":"R807-S807","v":0},0,null,null,0,{"$f":"U807+X807","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD807/AD816*AM902,0)","v":0},null,null,0,0,null,null,{"$f":"AM807+AP807+AR807+AS807","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD808/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD809/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD810+AG810","v":0},null,null,0,0,{"$f":"IFERROR(AD810/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD811+AG811","v":0},null,null,0,0,{"$f":"IFERROR(AD811/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD812/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD813/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD814/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD815/AD816*AM902,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I806:I815)","v":69158},69603,69578,72911,70246,0,0,0,0,70246,0,70246,72926,0,0,0,72926,0,0,72926,0,78407,0,0,{"$f":"SUM(AG806:AG815)","v":0},{"$f":"SUM(AH806:AH815)","v":78407},0,{"$f":"SUM(AJ806:AJ815)","v":0},{"$f":"SUM(AK806:AK815)","v":78407},{"$f":"SUM(AL806:AL815)","v":0},{"$f":"SUM(AM806:AM815)","v":78414.787750972289},{"$f":"SUM(AN806:AN815)","v":0},0,{"$f":"SUM(AP806:AP815)","v":0},{"$f":"SUM(AQ806:AQ815)","v":78414.787750972289},0,{"$f":"SUM(AS806:AS815)","v":0},{"$f":"SUM(AT806:AT815)","v":78414.787750972289},{"$f":"SUM(AU806:AU815)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U817+X817","v":0},null,null,null,null,null,null,null,null,{"$f":"AD817+AG817","v":0},null,null,null,null,null,null,null,null,{"$f":"AM817+AP817","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I819,I822,I861)","v":68715},69135,69056,72338,69970,0,0,0,0,69970,0,69970,72635,0,0,0,{"$f":"U818+X818","v":72635},{"$f":"SUM(Z819,Z822,Z861)","v":0},{"$f":"SUM(AA819,AA822,AA861)","v":0},{"$f":"U818+X818+Z818+AA818","v":72635},{"$f":"SUM(AC819,AC822,AC861)","v":0},78100,0,0,{"$f":"SUM(AG819,AG822,AG861)","v":0},{"$f":"AD818+AG818","v":78100},{"$f":"SUM(AI819,AI822,AI861)","v":0},{"$f":"SUM(AJ819,AJ822,AJ861)","v":0},{"$f":"AD818+AG818+AI818+AJ818","v":78100},{"$f":"SUM(AL819,AL822,AL861)","v":0},{"$f":"SUM(AM819,AM822,AM861)","v":78106.43575097229},{"$f":"SUM(AN819,AN822,AN861)","v":0},0,{"$f":"SUM(AP819,AP822,AP861)","v":0},{"$f":"AM818+AP818","v":78106.43575097229},{"$f":"SUM(AR819,AR822,AR861)","v":0},{"$f":"SUM(AS819,AS822,AS861)","v":0},{"$f":"AM818+AP818+AR818+AS818","v":78106.43575097229},{"$f":"SUM(AU819,AU822,AU861)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F819,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I819:AU819,\"<>0\")-COUNTBLANK(I819:AU819))<>0,1,0))","v":1},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F819,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I820:I821)","v":66627},66581,66900,71255,67335,0,0,0,0,67335,0,67335,69877,0,0,0,{"$f":"U819+X819","v":69877},{"$f":"SUM(Z820:Z821)","v":0},{"$f":"SUM(AA820:AA821)","v":0},{"$f":"U819+X819+Z819+AA819","v":69877},{"$f":"SUM(AC820:AC821)","v":0},75187,0,0,{"$f":"SUM(AG820:AG821)","v":0},{"$f":"AD819+AG819","v":75187},{"$f":"SUM(AI820:AI821)","v":0},{"$f":"SUM(AJ820:AJ821)","v":0},{"$f":"AD819+AG819+AI819+AJ819","v":75187},{"$f":"SUM(AL820:AL821)","v":0},{"$f":"SUM(AM820:AM821)","v":75187.651750972291},{"$f":"SUM(AN820:AN821)","v":0},0,{"$f":"SUM(AP820:AP821)","v":0},{"$f":"AM819+AP819","v":75187.651750972291},{"$f":"SUM(AR820:AR821)","v":0},{"$f":"SUM(AS820:AS821)","v":0},{"$f":"AM819+AP819+AR819+AS819","v":75187.651750972291},{"$f":"SUM(AU820:AU821)","v":0}]
[1,{"$f":"B819","v":"012007004001"},null,null,null,"Salaries and wages",null,null,57329,56294,57910,60180,57896,0,0,0,0,{"$f":"SUM(M820:Q820)","v":57896},null,{"$f":"R820-S820","v":57896},59891,null,null,{"$f":"SUM(V820:W820)","v":0},{"$f":"U820+X820","v":59891},null,null,{"$f":"U820+X820+Z820+AA820","v":59891},{"$f":"AB820-U820","v":0},64442,null,null,{"$f":"SUM(AE820:AF820)","v":0},{"$f":"AD820+AG820","v":64442},null,null,{"$f":"AD820+AG820+AI820+AJ820","v":64442},{"$f":"AK820-AD820","v":0},{"$f":"IFERROR(AD820/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B819,Cover!FJ$4:FJ$4930,0)),0)","v":64442.558609016938},null,null,{"$f":"SUM(AN820:AO820)","v":0},{"$f":"AM820+AP820","v":64442.558609016938},null,null,{"$f":"AM820+AP820+AR820+AS820","v":64442.558609016938},{"$f":"AT820-AM820","v":0}]
[1,"012007004001",null,null,null,"Social contributions",null,null,9298,10287,8990,11075,9439,0,0,0,0,{"$f":"SUM(M821:Q821)","v":9439},null,{"$f":"R821-S821","v":9439},9986,null,null,{"$f":"SUM(V821:W821)","v":0},{"$f":"U821+X821","v":9986},null,null,{"$f":"U821+X821+Z821+AA821","v":9986},{"$f":"AB821-U821","v":0},10745,null,null,{"$f":"SUM(AE821:AF821)","v":0},{"$f":"AD821+AG821","v":10745},null,null,{"$f":"AD821+AG821+AI821+AJ821","v":10745},{"$f":"AK821-AD821","v":0},{"$f":"IFERROR(AD821/AD819*INDEX((Cover!FA$4:FA$4930),MATCH(B820,Cover!FJ$4:FJ$4930,0)),0)","v":10745.093141955354},null,null,{"$f":"SUM(AN821:AO821)","v":0},{"$f":"AM821+AP821","v":10745.093141955354},null,null,{"$f":"AM821+AP821+AR821+AS821","v":10745.093141955354},{"$f":"AT821-AM821","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F822,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I823:I860)","v":2088},2554,2156,1083,2635,0,0,0,0,2635,0,2635,2758,0,0,0,2758,{"$f":"SUM(Z823:Z860)","v":0},{"$f":"SUM(AA823:AA860)","v":0},2758,0,2913,0,0,0,{"$f":"SUM(AH823:AH860)","v":2913},{"$f":"SUM(AI823:AI860)","v":0},0,{"$f":"SUM(AK823:AK860)","v":2913},{"$f":"SUM(AL823:AL860)","v":0},2918.7840000000001,0,0,0,{"$f":"SUM(AQ823:AQ860)","v":2918.7840000000001},{"$f":"SUM(AR823:AR860)","v":0},0,{"$f":"SUM(AT823:AT860)","v":2918.7840000000001},{"$f":"SUM(AU823:AU860)","v":0}]
[0,{"$f":"B822","v":"012007004002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M823:Q823)","v":0},null,{"$f":"R823-S823","v":0},0,null,null,{"$f":"SUM(V823:W823)","v":0},{"$f":"U823+X823","v":0},null,null,{"$f":"U823+X823+Z823+AA823","v":0},{"$f":"AB823-U823","v":0},0,null,null,{"$f":"SUM(AE823:AF823)","v":0},{"$f":"AD823+AG823","v":0},null,null,{"$f":"AD823+AG823+AI823+AJ823","v":0},{"$f":"AK823-AD823","v":0},{"$f":"IFERROR(AD823/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B822,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN823:AO823)","v":0},{"$f":"AM823+AP823","v":0},null,null,{"$f":"AM823+AP823+AR823+AS823","v":0},{"$f":"AT823-AM823","v":0}]
[0,"012007004002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD824/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B823,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Minor assets",null,null,71,82,4,-14,29,0,0,-20,0,9,null,9,30,null,null,0,30,null,null,30,0,32,null,null,0,32,null,null,32,0,{"$f":"IFERROR(AD825/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B824,Cover!FJ$4:FJ$4930,0)),0)","v":32.063538619979404},null,null,0,32.063538619979404,null,null,32.063538619979404,0]
[0,"012007004002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD826/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B825,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD827/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B826,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Catering: Departmental activities",null,null,0,0,44,1,67,0,0,-26,0,41,null,41,70,null,null,0,70,null,null,70,0,74,null,null,{"$f":"SUM(AE828:AF828)","v":0},{"$f":"AD828+AG828","v":74},null,null,74,0,{"$f":"IFERROR(AD828/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B827,Cover!FJ$4:FJ$4930,0)),0)","v":74.146933058702373},null,null,0,74.146933058702373,null,null,74.146933058702373,0]
[1,"012007004002",null,null,null,"Communication (G&S)",null,null,699,543,459,542,418,0,0,-43,0,375,null,375,442,null,null,{"$f":"SUM(V829:W829)","v":0},{"$f":"U829+X829","v":442},null,null,442,0,467,null,null,{"$f":"SUM(AE829:AF829)","v":0},{"$f":"AD829+AG829","v":467},null,null,467,0,{"$f":"IFERROR(AD829/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B828,Cover!FJ$4:FJ$4930,0)),0)","v":467.92726673532445},null,null,{"$f":"SUM(AN829:AO829)","v":0},{"$f":"AM829+AP829","v":467.92726673532445},null,null,467.92726673532445,0]
[1,"012007004002",null,null,null,"Computer services",null,null,690,496,200,228,466,0,0,0,0,466,null,466,493,null,null,{"$f":"SUM(V830:W830)","v":0},{"$f":"U830+X830","v":493},null,null,493,0,521,null,null,{"$f":"SUM(AE830:AF830)","v":0},{"$f":"AD830+AG830","v":521},null,null,521,0,{"$f":"IFERROR(AD830/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B829,Cover!FJ$4:FJ$4930,0)),0)","v":522.03448815653962},null,null,{"$f":"SUM(AN830:AO830)","v":0},{"$f":"AM830+AP830","v":522.03448815653962},null,null,522.03448815653962,0]
[0,"012007004002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD831/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B830,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD832/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B831,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD833/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B832,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M834:Q834)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD834/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B833,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M835:Q835)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD835/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B834,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Contractors",null,null,200,612,458,200,576,0,0,573,0,1149,null,1149,610,null,null,0,610,null,null,610,0,643,null,null,0,643,null,null,643,0,{"$f":"IFERROR(AD836/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B835,Cover!FJ$4:FJ$4930,0)),0)","v":644.27672914521122},null,null,0,644.27672914521122,null,null,644.27672914521122,0]
[0,"012007004002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD837/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B836,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Entertainment",null,null,0,0,2,0,2,0,0,-2,0,0,null,0,2,null,null,0,2,null,null,2,0,2,null,null,0,2,null,null,2,0,{"$f":"IFERROR(AD838/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B837,Cover!FJ$4:FJ$4930,0)),0)","v":2.0039711637487128},null,null,0,2.0039711637487128,null,null,2.0039711637487128,0]
[1,"012007004002",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,50,0,47,0,0,-27,0,20,null,20,50,null,null,0,50,null,null,50,0,53,null,null,0,53,null,null,53,0,{"$f":"IFERROR(AD839/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B838,Cover!FJ$4:FJ$4930,0)),0)","v":53.105235839340885},null,null,0,53.105235839340885,null,null,53.105235839340885,0]
[0,"012007004002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD840/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B839,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M841:Q841)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD841/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B840,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD842/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B841,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M843:Q843)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD843/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B842,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD844/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B843,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD845/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B844,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD846/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B845,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD847/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B846,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD848/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B847,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD849/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B848,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD850/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B849,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Consumable supplies",null,null,103,112,135,15,139,0,0,7,0,146,null,146,146,null,null,0,146,null,null,146,0,155,null,null,0,155,null,null,155,0,{"$f":"IFERROR(AD851/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B850,Cover!FJ$4:FJ$4930,0)),0)","v":155.30776519052523},null,null,0,155.30776519052523,null,null,155.30776519052523,0]
[1,"012007004002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,247,622,242,1,276,0,0,-151,0,125,null,125,289,null,null,0,289,null,null,289,0,305,null,null,0,305,null,null,305,0,{"$f":"IFERROR(AD852/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B851,Cover!FJ$4:FJ$4930,0)),0)","v":305.60560247167871},null,null,0,305.60560247167871,null,null,305.60560247167871,0]
[0,"012007004002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD853/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B852,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Rental and hiring",null,null,0,0,6,3,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD854/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B853,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Property payments",null,null,2,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD855/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B854,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007004002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD856/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B855,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Travel and subsistence",null,null,64,68,533,95,600,0,0,-384,0,216,null,216,610,null,null,0,610,null,null,610,0,644,null,null,0,644,null,null,644,0,{"$f":"IFERROR(AD857/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B856,Cover!FJ$4:FJ$4930,0)),0)","v":645.27871472708557},null,null,0,645.27871472708557,null,null,645.27871472708557,0]
[0,"012007004002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD858/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B857,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007004002",null,null,null,"Operating payments",null,null,12,19,23,12,15,0,0,73,0,88,null,88,16,null,null,0,16,null,null,16,0,17,null,null,0,17,null,null,17,0,{"$f":"IFERROR(AD859/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B858,Cover!FJ$4:FJ$4930,0)),0)","v":17.033754891864056},null,null,0,17.033754891864056,null,null,17.033754891864056,0]
[0,"012007004002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD860/AD822*INDEX((Cover!FA$4:FA$4930),MATCH(B859,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F861,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU862:AU863)","v":0}]
[0,{"$f":"B861","v":"012007004003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M862:Q862)","v":0},null,{"$f":"R862-S862","v":0},0,null,null,{"$f":"SUM(V862:W862)","v":0},{"$f":"U862+X862","v":0},null,null,{"$f":"U862+X862+Z862+AA862","v":0},{"$f":"AB862-U862","v":0},0,null,null,{"$f":"SUM(AE862:AF862)","v":0},{"$f":"AD862+AG862","v":0},null,null,{"$f":"AD862+AG862+AI862+AJ862","v":0},{"$f":"AK862-AD862","v":0},{"$f":"IFERROR(AD862/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B861,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN862:AO862)","v":0},{"$f":"AM862+AP862","v":0},null,null,{"$f":"AM862+AP862+AR862+AS862","v":0},{"$f":"AT862-AM862","v":0}]
[0,"012007004003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R863-S863","v":0},0,null,null,{"$f":"SUM(V863:W863)","v":0},{"$f":"U863+X863","v":0},null,null,{"$f":"U863+X863+Z863+AA863","v":0},{"$f":"AB863-U863","v":0},0,null,null,{"$f":"SUM(AE863:AF863)","v":0},{"$f":"AD863+AG863","v":0},null,null,{"$f":"AD863+AG863+AI863+AJ863","v":0},{"$f":"AK863-AD863","v":0},{"$f":"IFERROR(AD863/AD861*INDEX((Cover!FA$4:FA$4930),MATCH(B862,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN863:AO863)","v":0},{"$f":"AM863+AP863","v":0},null,null,{"$f":"AM863+AP863+AR863+AS863","v":0},{"$f":"AT863-AM863","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I865,I872,I875,I876,I877,I884,I885)","v":255},{"$f":"SUM(J865,J872,J875,J876,J877,J884,J885)","v":57},0,0,0,0,0,0,0,0,{"$f":"SUM(S865,S872,S875,S876,S877,S884,S885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F865,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I865:AU865,\"<>0\")-COUNTBLANK(I865:AU865))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I866,I869)","v":0},{"$f":"SUM(J866,J869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S866,S869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A780,0)","v":"Corporate Data Processing"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S867:S868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C865:$D866)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C865:$D866)","v":0},{"$f":"SUM(V867:W867)","v":0},{"$f":"U867+X867","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C865:$D866)","v":0},{"$f":"AB867-U867","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C865:$D866)","v":0},{"$f":"SUM(AE867:AF867)","v":0},{"$f":"AD867+AG867","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C865:$D866)","v":0},{"$f":"AK867-AD867","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C865:$D866)","v":0},{"$f":"SUM(AN867:AO867)","v":0},{"$f":"AM867+AP867","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C865:$D866)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C865:$D866)","v":0},{"$f":"AT867-AM867","v":0}]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C867:$D868)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C867:$D868)","v":0},{"$f":"SUM(V868:W868)","v":0},{"$f":"U868+X868","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C867:$D868)","v":0},{"$f":"AB868-U868","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C867:$D868)","v":0},{"$f":"SUM(AE868:AF868)","v":0},{"$f":"AD868+AG868","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C867:$D868)","v":0},{"$f":"AK868-AD868","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C867:$D868)","v":0},{"$f":"SUM(AN868:AO868)","v":0},{"$f":"AM868+AP868","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C867:$D868)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C867:$D868)","v":0},{"$f":"AT868-AM868","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C869:$D870)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C869:$D870)","v":0},{"$f":"SUM(V870:W870)","v":0},{"$f":"U870+X870","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C869:$D870)","v":0},{"$f":"AB870-U870","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C869:$D870)","v":0},{"$f":"SUM(AE870:AF870)","v":0},{"$f":"AD870+AG870","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C869:$D870)","v":0},{"$f":"AK870-AD870","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C869:$D870)","v":0},{"$f":"SUM(AN870:AO870)","v":0},{"$f":"AM870+AP870","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C869:$D870)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C869:$D870)","v":0},{"$f":"AT870-AM870","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C871:$D872)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C871:$D872)","v":0},{"$f":"SUM(V871:W871)","v":0},{"$f":"U871+X871","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C871:$D872)","v":0},{"$f":"AB871-U871","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C871:$D872)","v":0},{"$f":"SUM(AE871:AF871)","v":0},{"$f":"AD871+AG871","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C871:$D872)","v":0},{"$f":"AK871-AD871","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C871:$D872)","v":0},{"$f":"SUM(AN871:AO871)","v":0},{"$f":"AM871+AP871","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C871:$D872)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C871:$D872)","v":0},{"$f":"AT871-AM871","v":0}]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I873:I874)","v":0},{"$f":"SUM(J873:J874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S873:S874)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z873:Z874)","v":0},{"$f":"SUM(AA873:AA874)","v":0},{"$f":"SUM(AB873:AB874)","v":0},{"$f":"SUM(AC873:AC874)","v":0},{"$f":"SUM(AD873:AD874)","v":0},0,0,0,0,{"$f":"SUM(AI873:AI874)","v":0},{"$f":"SUM(AJ873:AJ874)","v":0},{"$f":"SUM(AK873:AK874)","v":0},{"$f":"SUM(AL873:AL874)","v":0},{"$f":"SUM(AM873:AM874)","v":0},{"$f":"SUM(AN873:AN874)","v":0},0,0,0,{"$f":"SUM(AR873:AR874)","v":0},{"$f":"SUM(AS873:AS874)","v":0},{"$f":"SUM(AT873:AT874)","v":0},{"$f":"SUM(AU873:AU874)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C873:$D874)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C873:$D874)","v":0},{"$f":"SUM(V873:W873)","v":0},{"$f":"U873+X873","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C873:$D874)","v":0},{"$f":"AB873-U873","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C873:$D874)","v":0},{"$f":"SUM(AE873:AF873)","v":0},{"$f":"AD873+AG873","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C873:$D874)","v":0},{"$f":"AK873-AD873","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C873:$D874)","v":0},{"$f":"SUM(AN873:AO873)","v":0},{"$f":"AM873+AP873","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C873:$D874)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C873:$D874)","v":0},{"$f":"AT873-AM873","v":0}]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C875:$D876)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C875:$D876)","v":0},{"$f":"SUM(V874:W874)","v":0},{"$f":"U874+X874","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C875:$D876)","v":0},{"$f":"AB874-U874","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C875:$D876)","v":0},{"$f":"SUM(AE874:AF874)","v":0},{"$f":"AD874+AG874","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C875:$D876)","v":0},{"$f":"AK874-AD874","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C875:$D876)","v":0},{"$f":"SUM(AN874:AO874)","v":0},{"$f":"AM874+AP874","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C875:$D876)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C875:$D876)","v":0},{"$f":"AT874-AM874","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C877:$D878)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C877:$D878)","v":0},{"$f":"SUM(V875:W875)","v":0},{"$f":"U875+X875","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C877:$D878)","v":0},{"$f":"AB875-U875","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C877:$D878)","v":0},{"$f":"SUM(AE875:AF875)","v":0},{"$f":"AD875+AG875","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C877:$D878)","v":0},{"$f":"AK875-AD875","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C877:$D878)","v":0},{"$f":"SUM(AN875:AO875)","v":0},{"$f":"AM875+AP875","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C877:$D878)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C877:$D878)","v":0},{"$f":"AT875-AM875","v":0}]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C879:$D880)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C879:$D880)","v":0},{"$f":"SUM(V876:W876)","v":0},{"$f":"U876+X876","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C879:$D880)","v":0},{"$f":"AB876-U876","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C879:$D880)","v":0},{"$f":"SUM(AE876:AF876)","v":0},{"$f":"AD876+AG876","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C879:$D880)","v":0},{"$f":"AK876-AD876","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C879:$D880)","v":0},{"$f":"SUM(AN876:AO876)","v":0},{"$f":"AM876+AP876","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C879:$D880)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C879:$D880)","v":0},{"$f":"AT876-AM876","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I878,I881)","v":0},{"$f":"SUM(J878,J881)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S878,S881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I879:I880)","v":0},{"$f":"SUM(J879:J880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S879:S880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C881:$D882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C881:$D882)","v":0},{"$f":"SUM(V879:W879)","v":0},{"$f":"U879+X879","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C881:$D882)","v":0},{"$f":"AB879-U879","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C881:$D882)","v":0},{"$f":"SUM(AE879:AF879)","v":0},{"$f":"AD879+AG879","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C881:$D882)","v":0},{"$f":"AK879-AD879","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C881:$D882)","v":0},{"$f":"SUM(AN879:AO879)","v":0},{"$f":"AM879+AP879","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C881:$D882)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C881:$D882)","v":0},{"$f":"AT879-AM879","v":0}]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C883:$D884)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C883:$D884)","v":0},{"$f":"SUM(V880:W880)","v":0},{"$f":"U880+X880","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C883:$D884)","v":0},{"$f":"AB880-U880","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C883:$D884)","v":0},{"$f":"SUM(AE880:AF880)","v":0},{"$f":"AD880+AG880","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C883:$D884)","v":0},{"$f":"AK880-AD880","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C883:$D884)","v":0},{"$f":"SUM(AN880:AO880)","v":0},{"$f":"AM880+AP880","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C883:$D884)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C883:$D884)","v":0},{"$f":"AT880-AM880","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C885:$D886)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C885:$D886)","v":0},{"$f":"SUM(V882:W882)","v":0},{"$f":"U882+X882","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C885:$D886)","v":0},{"$f":"AB882-U882","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C885:$D886)","v":0},{"$f":"SUM(AE882:AF882)","v":0},{"$f":"AD882+AG882","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C885:$D886)","v":0},{"$f":"AK882-AD882","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C885:$D886)","v":0},{"$f":"SUM(AN882:AO882)","v":0},{"$f":"AM882+AP882","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C885:$D886)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C885:$D886)","v":0},{"$f":"AT882-AM882","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C887:$D888)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C887:$D888)","v":0},{"$f":"SUM(V883:W883)","v":0},{"$f":"U883+X883","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C887:$D888)","v":0},{"$f":"AB883-U883","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C887:$D888)","v":0},{"$f":"SUM(AE883:AF883)","v":0},{"$f":"AD883+AG883","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C887:$D888)","v":0},{"$f":"AK883-AD883","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C887:$D888)","v":0},{"$f":"SUM(AN883:AO883)","v":0},{"$f":"AM883+AP883","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C887:$D888)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C887:$D888)","v":0},{"$f":"AT883-AM883","v":0}]
[0,null,{"$f":"C866","v":"Corporate Data Processing"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C889:$D890)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C889:$D890)","v":0},{"$f":"SUM(V884:W884)","v":0},{"$f":"U884+X884","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C889:$D890)","v":0},{"$f":"AB884-U884","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C889:$D890)","v":0},{"$f":"SUM(AE884:AF884)","v":0},{"$f":"AD884+AG884","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C889:$D890)","v":0},{"$f":"AK884-AD884","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C889:$D890)","v":0},{"$f":"SUM(AN884:AO884)","v":0},{"$f":"AM884+AP884","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C889:$D890)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C889:$D890)","v":0},{"$f":"AT884-AM884","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I886:I887)","v":255},{"$f":"SUM(J886:J887)","v":57},0,0,0,0,0,0,0,0,{"$f":"SUM(S886:S887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"C866","v":"Corporate Data Processing"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C891:$D892)","v":255},57,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C891:$D892)","v":0},{"$f":"SUM(V886:W886)","v":0},{"$f":"U886+X886","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C891:$D892)","v":0},{"$f":"AB886-U886","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C891:$D892)","v":0},{"$f":"SUM(AE886:AF886)","v":0},{"$f":"AD886+AG886","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C891:$D892)","v":0},{"$f":"AK886-AD886","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C891:$D892)","v":0},{"$f":"SUM(AN886:AO886)","v":0},{"$f":"AM886+AP886","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C891:$D892)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C891:$D892)","v":0},{"$f":"AT886-AM886","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C893:$D894)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C893:$D894)","v":0},{"$f":"SUM(V887:W887)","v":0},{"$f":"U887+X887","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C893:$D894)","v":0},{"$f":"AB887-U887","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C893:$D894)","v":0},{"$f":"SUM(AE887:AF887)","v":0},{"$f":"AD887+AG887","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C893:$D894)","v":0},{"$f":"AK887-AD887","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C893:$D894)","v":0},{"$f":"SUM(AN887:AO887)","v":0},{"$f":"AM887+AP887","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C893:$D894)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C893:$D894)","v":0},{"$f":"AT887-AM887","v":0}]
[1,null,{"$f":"C866","v":"Corporate Data Processing"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I889,I892,I895:I899)","v":188},411,522,573,276,0,0,0,0,276,{"$f":"SUM(S889,S892,S895:S899)","v":0},276,291,0,0,0,291,{"$f":"SUM(Z889,Z892,Z895:Z899)","v":0},{"$f":"SUM(AA889,AA892,AA895:AA899)","v":0},{"$f":"SUM(AB889,AB892,AB895:AB899)","v":291},0,307,0,0,{"$f":"SUM(AG889,AG892,AG895:AG899)","v":0},{"$f":"SUM(AH889,AH892,AH895:AH899)","v":307},{"$f":"SUM(AI889,AI892,AI895:AI899)","v":0},{"$f":"SUM(AJ889,AJ892,AJ895:AJ899)","v":0},{"$f":"SUM(AK889,AK892,AK895:AK899)","v":307},{"$f":"SUM(AL889,AL892,AL895:AL899)","v":0},{"$f":"SUM(AM889,AM892,AM895:AM899)","v":308.35200000000003},{"$f":"SUM(AN889,AN892,AN895:AN899)","v":0},0,{"$f":"SUM(AP889,AP892,AP895:AP899)","v":0},{"$f":"SUM(AQ889,AQ892,AQ895:AQ899)","v":308.35200000000003},{"$f":"SUM(AR889,AR892,AR895:AR899)","v":0},{"$f":"SUM(AS889,AS892,AS895:AS899)","v":0},{"$f":"SUM(AT889,AT892,AT895:AT899)","v":308.35200000000003},{"$f":"SUM(AU889,AU892,AU895:AU899)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F889,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I889:AU889,\"<>0\")-COUNTBLANK(I889:AU889))<>0,1,0))","v":0},{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F889,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I890:I891)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S890:S891)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z890:Z891)","v":0},{"$f":"SUM(AA890:AA891)","v":0},{"$f":"SUM(AB890:AB891)","v":0},0,0,0,0,{"$f":"SUM(AG890:AG891)","v":0},{"$f":"SUM(AH890:AH891)","v":0},{"$f":"SUM(AI890:AI891)","v":0},{"$f":"SUM(AJ890:AJ891)","v":0},{"$f":"SUM(AK890:AK891)","v":0},{"$f":"SUM(AL890:AL891)","v":0},{"$f":"SUM(AM890:AM891)","v":0},{"$f":"SUM(AN890:AN891)","v":0},0,{"$f":"SUM(AP890:AP891)","v":0},{"$f":"SUM(AQ890:AQ891)","v":0},{"$f":"SUM(AR890:AR891)","v":0},{"$f":"SUM(AS890:AS891)","v":0},{"$f":"SUM(AT890:AT891)","v":0},{"$f":"SUM(AU890:AU891)","v":0}]
[0,{"$f":"B889","v":"012007004000"},{"$f":"C866","v":"Corporate Data Processing"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R890-S890","v":0},0,null,null,{"$f":"SUM(V890:W890)","v":0},{"$f":"U890+X890","v":0},null,null,{"$f":"U890+X890+Z890+AA890","v":0},{"$f":"AB890-U890","v":0},0,null,null,{"$f":"SUM(AE890:AF890)","v":0},{"$f":"AD890+AG890","v":0},null,null,{"$f":"AD890+AG890+AI890+AJ890","v":0},{"$f":"AK890-AD890","v":0},{"$f":"IFERROR(AD890/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B890,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN890:AO890)","v":0},{"$f":"AM890+AP890","v":0},null,null,{"$f":"AM890+AP890+AR890+AS890","v":0},{"$f":"AT890-AM890","v":0}]
[0,"012007004000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R891-S891","v":0},0,null,null,{"$f":"SUM(V891:W891)","v":0},{"$f":"U891+X891","v":0},null,null,{"$f":"U891+X891+Z891+AA891","v":0},{"$f":"AB891-U891","v":0},0,null,null,{"$f":"SUM(AE891:AF891)","v":0},{"$f":"AD891+AG891","v":0},null,null,{"$f":"AD891+AG891+AI891+AJ891","v":0},{"$f":"AK891-AD891","v":0},{"$f":"IFERROR(AD891/AD889*INDEX((Cover!FA$4:FA$4930),MATCH(B891,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN891:AO891)","v":0},{"$f":"AM891+AP891","v":0},null,null,{"$f":"AM891+AP891+AR891+AS891","v":0},{"$f":"AT891-AM891","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F892,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004000"},{"$f":"C866","v":"Corporate Data Processing"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I893:I894)","v":188},411,282,341,276,{"$f":"SUM(N893:N894)","v":0},0,0,0,{"$f":"SUM(M892:Q892)","v":276},{"$f":"SUM(S893:S894)","v":0},{"$f":"SUM(T893:T894)","v":276},291,0,0,0,291,{"$f":"SUM(Z893:Z894)","v":0},{"$f":"SUM(AA893:AA894)","v":0},291,0,307,0,0,{"$f":"SUM(AG893:AG894)","v":0},{"$f":"SUM(AH893:AH894)","v":307},0,{"$f":"SUM(AJ893:AJ894)","v":0},{"$f":"SUM(AK893:AK894)","v":307},{"$f":"SUM(AL893:AL894)","v":0},{"$f":"SUM(AM893:AM894)","v":308.35200000000003},{"$f":"SUM(AN893:AN894)","v":0},0,{"$f":"SUM(AP893:AP894)","v":0},{"$f":"SUM(AQ893:AQ894)","v":308.35200000000003},0,{"$f":"SUM(AS893:AS894)","v":0},{"$f":"SUM(AT893:AT894)","v":308.35200000000003},{"$f":"SUM(AU893:AU894)","v":0}]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F893,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M893:Q893)","v":0},null,{"$f":"R893-S893","v":0},0,null,null,{"$f":"SUM(V893:W893)","v":0},{"$f":"U893+X893","v":0},null,null,{"$f":"U893+X893+Z893+AA893","v":0},{"$f":"AB893-U893","v":0},0,null,null,{"$f":"SUM(AE893:AF893)","v":0},{"$f":"AD893+AG893","v":0},null,null,{"$f":"AD893+AG893+AI893+AJ893","v":0},{"$f":"AK893-AD893","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B893,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN893:AO893)","v":0},{"$f":"AM893+AP893","v":0},null,null,{"$f":"AM893+AP893+AR893+AS893","v":0},{"$f":"AT893-AM893","v":0}]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F894,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004057"},{"$f":"C866","v":"Corporate Data Processing"},"Other transfers to households",null,"Other machinery and equipment",null,null,188,411,282,341,276,0,0,0,0,276,null,276,291,null,null,0,291,null,null,291,0,307,null,null,0,307,null,null,307,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B894,Cover!FJ$4:FJ$4930,0)),0)","v":308.35200000000003},null,null,0,308.35200000000003,null,null,308.35200000000003,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F895,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B895,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F896,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B896,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F897,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B897,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F898,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B898,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,{"$f":"B806&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F899,Cover!$EM$4:$EM$4930,0)),0)","v":"012007004062"},null,null,null,"Software and other intangible assets",null,null,0,0,240,232,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B899,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G781,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G781,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G781,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I818,I864,I888,I900)","v":69158},{"$f":"SUM(J818,J864,J888,J900)","v":69603},{"$f":"SUM(K818,K864,K888,K900)","v":69578},72911,70246,0,0,0,0,70246,0,70246,72926,0,0,0,72926,0,0,72926,0,78407,0,0,0,78407,0,0,78407,0,78414.787750972289,0,0,0,78414.787750972289,0,0,78414.787750972289,{"$f":"SUM(AU818,AU864,AU888,AU900)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I902-I816","v":0},{"$f":"J902-J816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(L790:L799,\"=0\")+COUNTBLANK(L790:L799))=10))),1,0)","v":0},{"$f":"IF(AND(J816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(M790:M799,\"=0\")+COUNTBLANK(M790:M799))=10))),1,0)","v":0},{"$f":"IF(AND(K816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(N790:N799,\"=0\")+COUNTBLANK(N790:N799))=10))),1,0)","v":0},1,{"$f":"IF(AND(M816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(P790:P799,\"=0\")+COUNTBLANK(P790:P799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(S790:S799,\"=0\")+COUNTBLANK(S790:S799))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(Y790:Y799,\"=0\")+COUNTBLANK(Y790:Y799))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ816>0,(OR((COUNTIF($F790:$F799,\"=0\")+COUNTBLANK($F790:$F799))=10,(COUNTIF($G790:$G799,\"=0\")+COUNTBLANK($G790:$G799))=10,(COUNTIF($I790:$I799,\"=0\")+COUNTBLANK($I790:$I799))=10,(COUNTIF(AH790:AH799,\"=0\")+COUNTBLANK(AH790:AH799))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I889","v":0},{"$f":"+J889","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M909:Q909)","v":0},{"$f":"+S889","v":0},{"$f":"SUM(T910:T911)","v":0},{"$f":"+U889","v":0},{"$f":"+V889","v":0},{"$f":"+W889","v":0},0,0,0,0,0,0,{"$f":"+AD889","v":0},{"$f":"+AE889","v":0},{"$f":"+AF889","v":0},{"$f":"SUM(AG910:AG911)","v":0},{"$f":"SUM(AH910:AH911)","v":0},0,{"$f":"SUM(AJ910:AJ911)","v":0},{"$f":"SUM(AK910:AK911)","v":0},{"$f":"SUM(AL910:AL911)","v":0},{"$f":"+AM889","v":0},{"$f":"+AN889","v":0},{"$f":"+AO889","v":0},{"$f":"SUM(AP910:AP911)","v":0},{"$f":"SUM(AQ910:AQ911)","v":0},0,{"$f":"SUM(AS910:AS911)","v":0},{"$f":"SUM(AT910:AT911)","v":0},{"$f":"SUM(AU910:AU911)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M911:Q911)","v":0},null,{"$f":"R911-S911","v":0},null,null,null,{"$f":"SUM(V911:W911)","v":0},{"$f":"U911+X911","v":0},null,null,{"$f":"U911+X911+Z911+AA911","v":0},{"$f":"AB911-U911","v":0},null,null,null,{"$f":"SUM(AE911:AF911)","v":0},{"$f":"AD911+AG911","v":0},null,null,{"$f":"AD911+AG911+AI911+AJ911","v":0},{"$f":"AK911-AD911","v":0},null,null,null,{"$f":"SUM(AN911:AO911)","v":0},{"$f":"AM911+AP911","v":0},null,null,{"$f":"AM911+AP911+AR911+AS911","v":0},{"$f":"AT911-AM911","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M912:Q912)","v":0},null,{"$f":"R912-S912","v":0},null,null,null,{"$f":"SUM(V912:W912)","v":0},{"$f":"U912+X912","v":0},null,null,{"$f":"U912+X912+Z912+AA912","v":0},{"$f":"AB912-U912","v":0},null,null,null,{"$f":"SUM(AE912:AF912)","v":0},{"$f":"AD912+AG912","v":0},null,null,{"$f":"AD912+AG912+AI912+AJ912","v":0},{"$f":"AK912-AD912","v":0},null,null,null,{"$f":"SUM(AN912:AO912)","v":0},{"$f":"AM912+AP912","v":0},null,null,{"$f":"AM912+AP912+AR912+AS912","v":0},{"$f":"AT912-AM912","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[5,{"$f":"A930","v":5},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Survey Operations"}]
[1,null,null,null,{"$f":"B930","v":5},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A930+3,0)<>\"\",OFFSET($F$43,A930+3,0),\"\")","v":"Survey Coordination, Monitoring and Evaluation"}]
[1,null,null,null,null,"Subprogramme manager",0,null,null,"Post:","Executive Manager: Survey Coordination, Monitoring and Evaluation"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1,null,null,null,null,0]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1,"No trendable indicators","OUTCOME 4: DECENT EMPLOYMENT THROUGH INCLUSIVE ECONOMIC GROWTH",null,"Macroeconomic conditions support employment-creating growth",null,null,1,1,1,null,1,1.0580000000000001,0,1,0,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F941:AF941,\"<>0\")-COUNTBLANK(F941:AF941))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,3,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,4,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,5,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,6,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,7,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,8,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[0,null,null,null,9,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,10,0,0,null,0,null,null,0,0,0,null,0,0,0,0,0,null,null,0,0,0]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G950,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I1054:AU1054,\">0.5\")+COUNTIF(I1054:AU1054,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&REPT(\"0\",3-LEN($B$8))&$B$8&REPT(\"0\",3-LEN($E931))&E931","v":"012007005"},null,null,1,"Survey Coordination, Monitoring and Evaluation",0,null,16174,17297,18518,15937,18778,0,0,0,0,{"$f":"SUM(M956:Q956)","v":18778},null,{"$f":"R956-S956","v":18778},19530,null,null,{"$f":"SUM(V956:W956)","v":0},{"$f":"U956+X956","v":19530},null,null,{"$f":"U956+X956+Z956+AA956","v":19530},{"$f":"AB956-U956","v":0},20978,null,null,{"$f":"SUM(AE956:AF956)","v":0},{"$f":"AD956+AG956","v":20978},null,null,{"$f":"AD956+AG956+AI956+AJ956","v":20978},{"$f":"AK956-AD956","v":0},{"$f":"IFERROR(AD956/AD966*AM1052,0)","v":21063.131936917162},null,null,{"$f":"SUM(AN956:AO956)","v":0},{"$f":"AM956+AP956","v":21063.131936917162},null,null,{"$f":"AM956+AP956+AR956+AS956","v":21063.131936917162},{"$f":"AT956-AM956","v":0}]
[{"$f":"IF(SUM(COUNTIF(F957:AU957,\"<>0\")-COUNTBLANK(F957:AU957))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M957:Q957)","v":0},null,{"$f":"R957-S957","v":0},0,null,null,0,{"$f":"U957+X957","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD957/AD966*AM1052,0)","v":0},null,null,0,0,null,null,{"$f":"AM957+AP957+AR957+AS957","v":0},0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD958/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD959/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD960+AG960","v":0},null,null,0,0,{"$f":"IFERROR(AD960/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,{"$f":"AD961+AG961","v":0},null,null,0,0,{"$f":"IFERROR(AD961/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD962/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD963/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD964/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD965/AD966*AM1052,0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I956:I965)","v":16174},17297,18518,15937,18778,0,0,0,0,18778,0,18778,19530,0,0,0,19530,0,0,19530,0,20978,0,0,{"$f":"SUM(AG956:AG965)","v":0},{"$f":"SUM(AH956:AH965)","v":20978},0,{"$f":"SUM(AJ956:AJ965)","v":0},{"$f":"SUM(AK956:AK965)","v":20978},{"$f":"SUM(AL956:AL965)","v":0},{"$f":"SUM(AM956:AM965)","v":21063.131936917162},{"$f":"SUM(AN956:AN965)","v":0},0,{"$f":"SUM(AP956:AP965)","v":0},{"$f":"SUM(AQ956:AQ965)","v":21063.131936917162},0,{"$f":"SUM(AS956:AS965)","v":0},{"$f":"SUM(AT956:AT965)","v":21063.131936917162},{"$f":"SUM(AU956:AU965)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U967+X967","v":0},null,null,null,null,null,null,null,null,{"$f":"AD967+AG967","v":0},null,null,null,null,null,null,null,null,{"$f":"AM967+AP967","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I969,I972,I1011)","v":15833},16940,17713,15639,17927,0,0,0,0,17927,0,17927,18628,0,0,0,{"$f":"U968+X968","v":18628},{"$f":"SUM(Z969,Z972,Z1011)","v":0},{"$f":"SUM(AA969,AA972,AA1011)","v":0},{"$f":"U968+X968+Z968+AA968","v":18628},{"$f":"SUM(AC969,AC972,AC1011)","v":0},20025,0,0,{"$f":"SUM(AG969,AG972,AG1011)","v":0},{"$f":"AD968+AG968","v":20025},{"$f":"SUM(AI969,AI972,AI1011)","v":0},{"$f":"SUM(AJ969,AJ972,AJ1011)","v":0},{"$f":"AD968+AG968+AI968+AJ968","v":20025},{"$f":"SUM(AL969,AL972,AL1011)","v":0},{"$f":"SUM(AM969,AM972,AM1011)","v":20104.387936917163},{"$f":"SUM(AN969,AN972,AN1011)","v":0},0,{"$f":"SUM(AP969,AP972,AP1011)","v":0},{"$f":"AM968+AP968","v":20104.387936917163},{"$f":"SUM(AR969,AR972,AR1011)","v":0},{"$f":"SUM(AS969,AS972,AS1011)","v":0},{"$f":"AM968+AP968+AR968+AS968","v":20104.387936917163},{"$f":"SUM(AU969,AU972,AU1011)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F969,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I969:AU969,\"<>0\")-COUNTBLANK(I969:AU969))<>0,1,0))","v":1},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F969,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005001"},null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I970:I971)","v":14990},16488,16863,14633,17031,0,0,0,0,17031,0,17031,17701,0,0,0,{"$f":"U969+X969","v":17701},{"$f":"SUM(Z970:Z971)","v":0},{"$f":"SUM(AA970:AA971)","v":0},{"$f":"U969+X969+Z969+AA969","v":17701},{"$f":"SUM(AC970:AC971)","v":0},19046,0,0,{"$f":"SUM(AG970:AG971)","v":0},{"$f":"AD969+AG969","v":19046},{"$f":"SUM(AI970:AI971)","v":0},{"$f":"SUM(AJ970:AJ971)","v":0},{"$f":"AD969+AG969+AI969+AJ969","v":19046},{"$f":"SUM(AL970:AL971)","v":0},{"$f":"SUM(AM970:AM971)","v":19046.275936917162},{"$f":"SUM(AN970:AN971)","v":0},0,{"$f":"SUM(AP970:AP971)","v":0},{"$f":"AM969+AP969","v":19046.275936917162},{"$f":"SUM(AR970:AR971)","v":0},{"$f":"SUM(AS970:AS971)","v":0},{"$f":"AM969+AP969+AR969+AS969","v":19046.275936917162},{"$f":"SUM(AU970:AU971)","v":0}]
[1,{"$f":"B969","v":"012007005001"},null,null,null,"Salaries and wages",null,null,13265,14532,14858,12787,14924,0,0,0,0,{"$f":"SUM(M970:Q970)","v":14924},null,{"$f":"R970-S970","v":14924},15472,null,null,{"$f":"SUM(V970:W970)","v":0},{"$f":"U970+X970","v":15472},null,null,{"$f":"U970+X970+Z970+AA970","v":15472},{"$f":"AB970-U970","v":0},16648,null,null,{"$f":"SUM(AE970:AF970)","v":0},{"$f":"AD970+AG970","v":16648},null,null,{"$f":"AD970+AG970+AI970+AJ970","v":16648},{"$f":"AK970-AD970","v":0},{"$f":"IFERROR(AD970/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B969,Cover!FJ$4:FJ$4930,0)),0)","v":16648.241194885904},null,null,{"$f":"SUM(AN970:AO970)","v":0},{"$f":"AM970+AP970","v":16648.241194885904},null,null,{"$f":"AM970+AP970+AR970+AS970","v":16648.241194885904},{"$f":"AT970-AM970","v":0}]
[1,"012007005001",null,null,null,"Social contributions",null,null,1725,1956,2005,1846,2107,0,0,0,0,{"$f":"SUM(M971:Q971)","v":2107},null,{"$f":"R971-S971","v":2107},2229,null,null,{"$f":"SUM(V971:W971)","v":0},{"$f":"U971+X971","v":2229},null,null,{"$f":"U971+X971+Z971+AA971","v":2229},{"$f":"AB971-U971","v":0},2398,null,null,{"$f":"SUM(AE971:AF971)","v":0},{"$f":"AD971+AG971","v":2398},null,null,{"$f":"AD971+AG971+AI971+AJ971","v":2398},{"$f":"AK971-AD971","v":0},{"$f":"IFERROR(AD971/AD969*INDEX((Cover!FA$4:FA$4930),MATCH(B970,Cover!FJ$4:FJ$4930,0)),0)","v":2398.0347420312587},null,null,{"$f":"SUM(AN971:AO971)","v":0},{"$f":"AM971+AP971","v":2398.0347420312587},null,null,{"$f":"AM971+AP971+AR971+AS971","v":2398.0347420312587},{"$f":"AT971-AM971","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F972,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005002"},null,null,null,"Goods and services",null,null,{"$f":"SUM(I973:I1010)","v":843},452,850,1006,896,0,0,0,0,896,0,896,927,0,0,0,927,{"$f":"SUM(Z973:Z1010)","v":0},{"$f":"SUM(AA973:AA1010)","v":0},927,0,979,0,0,0,{"$f":"SUM(AH973:AH1010)","v":979},{"$f":"SUM(AI973:AI1010)","v":0},0,{"$f":"SUM(AK973:AK1010)","v":979},{"$f":"SUM(AL973:AL1010)","v":0},1058.1120000000001,0,0,0,{"$f":"SUM(AQ973:AQ1010)","v":1058.1120000000001},{"$f":"SUM(AR973:AR1010)","v":0},0,{"$f":"SUM(AT973:AT1010)","v":1058.1120000000001},{"$f":"SUM(AU973:AU1010)","v":0}]
[0,{"$f":"B972","v":"012007005002"},null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M973:Q973)","v":0},null,{"$f":"R973-S973","v":0},0,null,null,{"$f":"SUM(V973:W973)","v":0},{"$f":"U973+X973","v":0},null,null,{"$f":"U973+X973+Z973+AA973","v":0},{"$f":"AB973-U973","v":0},0,null,null,{"$f":"SUM(AE973:AF973)","v":0},{"$f":"AD973+AG973","v":0},null,null,{"$f":"AD973+AG973+AI973+AJ973","v":0},{"$f":"AK973-AD973","v":0},{"$f":"IFERROR(AD973/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B972,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN973:AO973)","v":0},{"$f":"AM973+AP973","v":0},null,null,{"$f":"AM973+AP973+AR973+AS973","v":0},{"$f":"AT973-AM973","v":0}]
[0,"012007005002",null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD974/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B973,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD975/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B974,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD976/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B975,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD977/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B976,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007005002",null,null,null,"Catering: Departmental activities",null,null,2,1,3,0,23,0,0,-6,0,17,null,17,25,null,null,0,25,null,null,25,0,26,null,null,{"$f":"SUM(AE978:AF978)","v":0},{"$f":"AD978+AG978","v":26},null,null,26,0,{"$f":"IFERROR(AD978/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B977,Cover!FJ$4:FJ$4930,0)),0)","v":28.10103370786517},null,null,0,28.10103370786517,null,null,28.10103370786517,0]
[1,"012007005002",null,null,null,"Communication (G&S)",null,null,149,4,130,-9,174,0,0,-3,0,171,null,171,182,null,null,{"$f":"SUM(V979:W979)","v":0},{"$f":"U979+X979","v":182},null,null,182,0,192,null,null,{"$f":"SUM(AE979:AF979)","v":0},{"$f":"AD979+AG979","v":192},null,null,192,0,{"$f":"IFERROR(AD979/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B978,Cover!FJ$4:FJ$4930,0)),0)","v":207.51532584269663},null,null,{"$f":"SUM(AN979:AO979)","v":0},{"$f":"AM979+AP979","v":207.51532584269663},null,null,207.51532584269663,0]
[0,"012007005002",null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V980:W980)","v":0},{"$f":"U980+X980","v":0},null,null,0,0,0,null,null,{"$f":"SUM(AE980:AF980)","v":0},{"$f":"AD980+AG980","v":0},null,null,0,0,{"$f":"IFERROR(AD980/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B979,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN980:AO980)","v":0},{"$f":"AM980+AP980","v":0},null,null,0,0]
[0,"012007005002",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD981/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B980,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD982/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B981,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD983/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B982,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M984:Q984)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD984/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B983,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M985:Q985)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD985/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B984,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD986/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B985,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD987/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B986,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Entertainment",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD988/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B987,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007005002",null,null,null,"Fleet services (including government motor transport)",null,null,1,2,1,0,3,0,0,0,0,3,null,3,3,null,null,0,3,null,null,3,0,3,null,null,0,3,null,null,3,0,{"$f":"IFERROR(AD989/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B988,Cover!FJ$4:FJ$4930,0)),0)","v":3.2424269662921348},null,null,0,3.2424269662921348,null,null,3.2424269662921348,0]
[0,"012007005002",null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD990/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B989,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M991:Q991)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD991/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B990,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD992/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B991,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M993:Q993)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD993/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B992,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD994/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B993,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD995/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B994,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD996/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B995,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD997/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B996,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Medicine",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD998/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B997,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD999/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B998,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1000/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B999,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007005002",null,null,null,"Consumable supplies",null,null,21,10,6,0,4,0,0,10,0,14,null,14,1,null,null,0,1,null,null,1,0,3,null,null,0,3,null,null,3,0,{"$f":"IFERROR(AD1001/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1000,Cover!FJ$4:FJ$4930,0)),0)","v":3.2424269662921348},null,null,0,3.2424269662921348,null,null,3.2424269662921348,0]
[1,"012007005002",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,149,2,125,-6,152,0,0,-28,0,124,null,124,162,null,null,0,162,null,null,162,0,171,null,null,0,171,null,null,171,0,{"$f":"IFERROR(AD1002/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1001,Cover!FJ$4:FJ$4930,0)),0)","v":184.81833707865169},null,null,0,184.81833707865169,null,null,184.81833707865169,0]
[0,"012007005002",null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1003/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1002,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1004/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1003,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1005/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1004,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,"012007005002",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1006/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1005,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007005002",null,null,null,"Travel and subsistence",null,null,486,395,532,997,488,0,0,-18,0,470,null,470,500,null,null,0,500,null,null,500,0,527,null,null,0,527,null,null,527,0,{"$f":"IFERROR(AD1007/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1006,Cover!FJ$4:FJ$4930,0)),0)","v":569.5863370786517},null,null,0,569.5863370786517,null,null,569.5863370786517,0]
[0,"012007005002",null,null,null,"Training and development",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1008/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1007,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,"012007005002",null,null,null,"Operating payments",null,null,35,38,53,24,52,0,0,45,0,97,null,97,54,null,null,0,54,null,null,54,0,57,null,null,0,57,null,null,57,0,{"$f":"IFERROR(AD1009/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1008,Cover!FJ$4:FJ$4930,0)),0)","v":61.606112359550565},null,null,0,61.606112359550565,null,null,61.606112359550565,0]
[0,"012007005002",null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(AD1010/AD972*INDEX((Cover!FA$4:FA$4930),MATCH(B1009,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1011,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005003"},null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I1012:I1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1012:AU1013)","v":0}]
[0,{"$f":"B1011","v":"012007005003"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1012:Q1012)","v":0},null,{"$f":"R1012-S1012","v":0},0,null,null,{"$f":"SUM(V1012:W1012)","v":0},{"$f":"U1012+X1012","v":0},null,null,{"$f":"U1012+X1012+Z1012+AA1012","v":0},{"$f":"AB1012-U1012","v":0},0,null,null,{"$f":"SUM(AE1012:AF1012)","v":0},{"$f":"AD1012+AG1012","v":0},null,null,{"$f":"AD1012+AG1012+AI1012+AJ1012","v":0},{"$f":"AK1012-AD1012","v":0},{"$f":"IFERROR(AD1012/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1011,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1012:AO1012)","v":0},{"$f":"AM1012+AP1012","v":0},null,null,{"$f":"AM1012+AP1012+AR1012+AS1012","v":0},{"$f":"AT1012-AM1012","v":0}]
[0,"012007005003",null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1013-S1013","v":0},0,null,null,{"$f":"SUM(V1013:W1013)","v":0},{"$f":"U1013+X1013","v":0},null,null,{"$f":"U1013+X1013+Z1013+AA1013","v":0},{"$f":"AB1013-U1013","v":0},0,null,null,{"$f":"SUM(AE1013:AF1013)","v":0},{"$f":"AD1013+AG1013","v":0},null,null,{"$f":"AD1013+AG1013+AI1013+AJ1013","v":0},{"$f":"AK1013-AD1013","v":0},{"$f":"IFERROR(AD1013/AD1011*INDEX((Cover!FA$4:FA$4930),MATCH(B1012,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1013:AO1013)","v":0},{"$f":"AM1013+AP1013","v":0},null,null,{"$f":"AM1013+AP1013+AR1013+AS1013","v":0},{"$f":"AT1013-AM1013","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I1015,I1022,I1025,I1026,I1027,I1034,I1035)","v":83},{"$f":"SUM(J1015,J1022,J1025,J1026,J1027,J1034,J1035)","v":2},92,0,97,0,0,0,0,97,{"$f":"SUM(S1015,S1022,S1025,S1026,S1027,S1034,S1035)","v":0},97,103,0,0,0,103,0,0,103,0,109,0,0,0,109,0,0,109,0,115,0,0,0,115,0,0,115,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1015,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1015:AU1015,\"<>0\")-COUNTBLANK(I1015:AU1015))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I1016,I1019)","v":0},{"$f":"SUM(J1016,J1019)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1016,S1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A930,0)","v":"Survey Coordination, Monitoring and Evaluation"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I1017:I1018)","v":0},{"$f":"SUM(J1017:J1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1017:S1018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1015:$D1016)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1015:$D1016)","v":0},{"$f":"SUM(V1017:W1017)","v":0},{"$f":"U1017+X1017","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1015:$D1016)","v":0},{"$f":"AB1017-U1017","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1015:$D1016)","v":0},{"$f":"SUM(AE1017:AF1017)","v":0},{"$f":"AD1017+AG1017","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1015:$D1016)","v":0},{"$f":"AK1017-AD1017","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1015:$D1016)","v":0},{"$f":"SUM(AN1017:AO1017)","v":0},{"$f":"AM1017+AP1017","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1015:$D1016)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1015:$D1016)","v":0},{"$f":"AT1017-AM1017","v":0}]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1017:$D1018)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1017:$D1018)","v":0},{"$f":"SUM(V1018:W1018)","v":0},{"$f":"U1018+X1018","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1017:$D1018)","v":0},{"$f":"AB1018-U1018","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1017:$D1018)","v":0},{"$f":"SUM(AE1018:AF1018)","v":0},{"$f":"AD1018+AG1018","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1017:$D1018)","v":0},{"$f":"AK1018-AD1018","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1017:$D1018)","v":0},{"$f":"SUM(AN1018:AO1018)","v":0},{"$f":"AM1018+AP1018","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1017:$D1018)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1017:$D1018)","v":0},{"$f":"AT1018-AM1018","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I1020:I1021)","v":0},{"$f":"SUM(J1020:J1021)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1020:S1021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1019:$D1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1019:$D1020)","v":0},{"$f":"SUM(V1020:W1020)","v":0},{"$f":"U1020+X1020","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1019:$D1020)","v":0},{"$f":"AB1020-U1020","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1019:$D1020)","v":0},{"$f":"SUM(AE1020:AF1020)","v":0},{"$f":"AD1020+AG1020","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1019:$D1020)","v":0},{"$f":"AK1020-AD1020","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1019:$D1020)","v":0},{"$f":"SUM(AN1020:AO1020)","v":0},{"$f":"AM1020+AP1020","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1019:$D1020)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1019:$D1020)","v":0},{"$f":"AT1020-AM1020","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1021:$D1022)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1021:$D1022)","v":0},{"$f":"SUM(V1021:W1021)","v":0},{"$f":"U1021+X1021","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1021:$D1022)","v":0},{"$f":"AB1021-U1021","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1021:$D1022)","v":0},{"$f":"SUM(AE1021:AF1021)","v":0},{"$f":"AD1021+AG1021","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1021:$D1022)","v":0},{"$f":"AK1021-AD1021","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1021:$D1022)","v":0},{"$f":"SUM(AN1021:AO1021)","v":0},{"$f":"AM1021+AP1021","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1021:$D1022)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1021:$D1022)","v":0},{"$f":"AT1021-AM1021","v":0}]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I1023:I1024)","v":0},{"$f":"SUM(J1023:J1024)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1023:S1024)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1023:Z1024)","v":0},{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},{"$f":"SUM(AC1023:AC1024)","v":0},{"$f":"SUM(AD1023:AD1024)","v":0},0,0,0,0,{"$f":"SUM(AI1023:AI1024)","v":0},{"$f":"SUM(AJ1023:AJ1024)","v":0},{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":0},{"$f":"SUM(AN1023:AN1024)","v":0},0,0,0,{"$f":"SUM(AR1023:AR1024)","v":0},{"$f":"SUM(AS1023:AS1024)","v":0},{"$f":"SUM(AT1023:AT1024)","v":0},{"$f":"SUM(AU1023:AU1024)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1023:$D1024)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1023:$D1024)","v":0},{"$f":"SUM(V1023:W1023)","v":0},{"$f":"U1023+X1023","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1023:$D1024)","v":0},{"$f":"AB1023-U1023","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1023:$D1024)","v":0},{"$f":"SUM(AE1023:AF1023)","v":0},{"$f":"AD1023+AG1023","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1023:$D1024)","v":0},{"$f":"AK1023-AD1023","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1023:$D1024)","v":0},{"$f":"SUM(AN1023:AO1023)","v":0},{"$f":"AM1023+AP1023","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1023:$D1024)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1023:$D1024)","v":0},{"$f":"AT1023-AM1023","v":0}]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1025:$D1026)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1025:$D1026)","v":0},{"$f":"SUM(V1024:W1024)","v":0},{"$f":"U1024+X1024","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1025:$D1026)","v":0},{"$f":"AB1024-U1024","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1025:$D1026)","v":0},{"$f":"SUM(AE1024:AF1024)","v":0},{"$f":"AD1024+AG1024","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1025:$D1026)","v":0},{"$f":"AK1024-AD1024","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1025:$D1026)","v":0},{"$f":"SUM(AN1024:AO1024)","v":0},{"$f":"AM1024+AP1024","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1025:$D1026)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1025:$D1026)","v":0},{"$f":"AT1024-AM1024","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1027:$D1028)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1027:$D1028)","v":0},{"$f":"SUM(V1025:W1025)","v":0},{"$f":"U1025+X1025","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1027:$D1028)","v":0},{"$f":"AB1025-U1025","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1027:$D1028)","v":0},{"$f":"SUM(AE1025:AF1025)","v":0},{"$f":"AD1025+AG1025","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1027:$D1028)","v":0},{"$f":"AK1025-AD1025","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1027:$D1028)","v":0},{"$f":"SUM(AN1025:AO1025)","v":0},{"$f":"AM1025+AP1025","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1027:$D1028)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1027:$D1028)","v":0},{"$f":"AT1025-AM1025","v":0}]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1029:$D1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1029:$D1030)","v":0},{"$f":"SUM(V1026:W1026)","v":0},{"$f":"U1026+X1026","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1029:$D1030)","v":0},{"$f":"AB1026-U1026","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1029:$D1030)","v":0},{"$f":"SUM(AE1026:AF1026)","v":0},{"$f":"AD1026+AG1026","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1029:$D1030)","v":0},{"$f":"AK1026-AD1026","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1029:$D1030)","v":0},{"$f":"SUM(AN1026:AO1026)","v":0},{"$f":"AM1026+AP1026","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1029:$D1030)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1029:$D1030)","v":0},{"$f":"AT1026-AM1026","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I1028,I1031)","v":0},{"$f":"SUM(J1028,J1031)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1028,S1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I1029:I1030)","v":0},{"$f":"SUM(J1029:J1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1029:S1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1031:$D1032)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1031:$D1032)","v":0},{"$f":"SUM(V1029:W1029)","v":0},{"$f":"U1029+X1029","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1031:$D1032)","v":0},{"$f":"AB1029-U1029","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1031:$D1032)","v":0},{"$f":"SUM(AE1029:AF1029)","v":0},{"$f":"AD1029+AG1029","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1031:$D1032)","v":0},{"$f":"AK1029-AD1029","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1031:$D1032)","v":0},{"$f":"SUM(AN1029:AO1029)","v":0},{"$f":"AM1029+AP1029","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1031:$D1032)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1031:$D1032)","v":0},{"$f":"AT1029-AM1029","v":0}]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1033:$D1034)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1033:$D1034)","v":0},{"$f":"SUM(V1030:W1030)","v":0},{"$f":"U1030+X1030","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1033:$D1034)","v":0},{"$f":"AB1030-U1030","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1033:$D1034)","v":0},{"$f":"SUM(AE1030:AF1030)","v":0},{"$f":"AD1030+AG1030","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1033:$D1034)","v":0},{"$f":"AK1030-AD1030","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1033:$D1034)","v":0},{"$f":"SUM(AN1030:AO1030)","v":0},{"$f":"AM1030+AP1030","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1033:$D1034)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1033:$D1034)","v":0},{"$f":"AT1030-AM1030","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I1032:I1033)","v":0},{"$f":"SUM(J1032:J1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S1032:S1033)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1035:$D1036)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1035:$D1036)","v":0},{"$f":"SUM(V1032:W1032)","v":0},{"$f":"U1032+X1032","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1035:$D1036)","v":0},{"$f":"AB1032-U1032","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1035:$D1036)","v":0},{"$f":"SUM(AE1032:AF1032)","v":0},{"$f":"AD1032+AG1032","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1035:$D1036)","v":0},{"$f":"AK1032-AD1032","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1035:$D1036)","v":0},{"$f":"SUM(AN1032:AO1032)","v":0},{"$f":"AM1032+AP1032","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1035:$D1036)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1035:$D1036)","v":0},{"$f":"AT1032-AM1032","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1037:$D1038)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1037:$D1038)","v":0},{"$f":"SUM(V1033:W1033)","v":0},{"$f":"U1033+X1033","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1037:$D1038)","v":0},{"$f":"AB1033-U1033","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1037:$D1038)","v":0},{"$f":"SUM(AE1033:AF1033)","v":0},{"$f":"AD1033+AG1033","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1037:$D1038)","v":0},{"$f":"AK1033-AD1033","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1037:$D1038)","v":0},{"$f":"SUM(AN1033:AO1033)","v":0},{"$f":"AM1033+AP1033","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1037:$D1038)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1037:$D1038)","v":0},{"$f":"AT1033-AM1033","v":0}]
[0,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1039:$D1040)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1039:$D1040)","v":0},{"$f":"SUM(V1034:W1034)","v":0},{"$f":"U1034+X1034","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1039:$D1040)","v":0},{"$f":"AB1034-U1034","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1039:$D1040)","v":0},{"$f":"SUM(AE1034:AF1034)","v":0},{"$f":"AD1034+AG1034","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1039:$D1040)","v":0},{"$f":"AK1034-AD1034","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1039:$D1040)","v":0},{"$f":"SUM(AN1034:AO1034)","v":0},{"$f":"AM1034+AP1034","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1039:$D1040)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1039:$D1040)","v":0},{"$f":"AT1034-AM1034","v":0}]
[1,null,43,41,null,"Households",null,null,{"$f":"SUM(I1036:I1037)","v":83},{"$f":"SUM(J1036:J1037)","v":2},92,0,97,0,0,0,0,97,{"$f":"SUM(S1036:S1037)","v":0},97,103,0,0,0,103,0,0,103,0,109,0,0,0,109,0,0,109,0,115,0,0,0,115,0,0,115,0]
[1,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1041:$D1042)","v":83},2,92,0,97,0,0,0,0,97,{"$f":"DSUM($I$180:$BA$289,S$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1041:$D1042)","v":97},{"$f":"DSUM($I$180:$BA$289,U$180,$C1041:$D1042)","v":103},{"$f":"DSUM($I$180:$BA$289,V$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1041:$D1042)","v":0},{"$f":"SUM(V1036:W1036)","v":0},{"$f":"U1036+X1036","v":103},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1041:$D1042)","v":103},{"$f":"AB1036-U1036","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1041:$D1042)","v":109},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1041:$D1042)","v":0},{"$f":"SUM(AE1036:AF1036)","v":0},{"$f":"AD1036+AG1036","v":109},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1041:$D1042)","v":109},{"$f":"AK1036-AD1036","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1041:$D1042)","v":115},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1041:$D1042)","v":0},{"$f":"SUM(AN1036:AO1036)","v":0},{"$f":"AM1036+AP1036","v":115},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1041:$D1042)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1041:$D1042)","v":115},{"$f":"AT1036-AM1036","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C1043:$D1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C1043:$D1044)","v":0},{"$f":"SUM(V1037:W1037)","v":0},{"$f":"U1037+X1037","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C1043:$D1044)","v":0},{"$f":"AB1037-U1037","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C1043:$D1044)","v":0},{"$f":"SUM(AE1037:AF1037)","v":0},{"$f":"AD1037+AG1037","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C1043:$D1044)","v":0},{"$f":"AK1037-AD1037","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C1043:$D1044)","v":0},{"$f":"SUM(AN1037:AO1037)","v":0},{"$f":"AM1037+AP1037","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C1043:$D1044)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C1043:$D1044)","v":0},{"$f":"AT1037-AM1037","v":0}]
[1,null,{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I1039,I1042,I1045:I1049)","v":258},355,713,298,754,0,0,0,0,754,{"$f":"SUM(S1039,S1042,S1045:S1049)","v":0},754,799,0,0,0,799,{"$f":"SUM(Z1039,Z1042,Z1045:Z1049)","v":0},{"$f":"SUM(AA1039,AA1042,AA1045:AA1049)","v":0},{"$f":"SUM(AB1039,AB1042,AB1045:AB1049)","v":799},0,844,0,0,{"$f":"SUM(AG1039,AG1042,AG1045:AG1049)","v":0},{"$f":"SUM(AH1039,AH1042,AH1045:AH1049)","v":844},{"$f":"SUM(AI1039,AI1042,AI1045:AI1049)","v":0},{"$f":"SUM(AJ1039,AJ1042,AJ1045:AJ1049)","v":0},{"$f":"SUM(AK1039,AK1042,AK1045:AK1049)","v":844},{"$f":"SUM(AL1039,AL1042,AL1045:AL1049)","v":0},{"$f":"SUM(AM1039,AM1042,AM1045:AM1049)","v":843.74400000000003},{"$f":"SUM(AN1039,AN1042,AN1045:AN1049)","v":0},0,{"$f":"SUM(AP1039,AP1042,AP1045:AP1049)","v":0},{"$f":"SUM(AQ1039,AQ1042,AQ1045:AQ1049)","v":843.74400000000003},{"$f":"SUM(AR1039,AR1042,AR1045:AR1049)","v":0},{"$f":"SUM(AS1039,AS1042,AS1045:AS1049)","v":0},{"$f":"SUM(AT1039,AT1042,AT1045:AT1049)","v":843.74400000000003},{"$f":"SUM(AU1039,AU1042,AU1045:AU1049)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F1039,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I1039:AU1039,\"<>0\")-COUNTBLANK(I1039:AU1039))<>0,1,0))","v":0},{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1039,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005000"},43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I1040:I1041)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1040:S1041)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z1040:Z1041)","v":0},{"$f":"SUM(AA1040:AA1041)","v":0},{"$f":"SUM(AB1040:AB1041)","v":0},0,0,0,0,{"$f":"SUM(AG1040:AG1041)","v":0},{"$f":"SUM(AH1040:AH1041)","v":0},{"$f":"SUM(AI1040:AI1041)","v":0},{"$f":"SUM(AJ1040:AJ1041)","v":0},{"$f":"SUM(AK1040:AK1041)","v":0},{"$f":"SUM(AL1040:AL1041)","v":0},{"$f":"SUM(AM1040:AM1041)","v":0},{"$f":"SUM(AN1040:AN1041)","v":0},0,{"$f":"SUM(AP1040:AP1041)","v":0},{"$f":"SUM(AQ1040:AQ1041)","v":0},{"$f":"SUM(AR1040:AR1041)","v":0},{"$f":"SUM(AS1040:AS1041)","v":0},{"$f":"SUM(AT1040:AT1041)","v":0},{"$f":"SUM(AU1040:AU1041)","v":0}]
[0,{"$f":"B1039","v":"012007005000"},{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Non-profit institutions",null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1040-S1040","v":0},0,null,null,{"$f":"SUM(V1040:W1040)","v":0},{"$f":"U1040+X1040","v":0},null,null,{"$f":"U1040+X1040+Z1040+AA1040","v":0},{"$f":"AB1040-U1040","v":0},0,null,null,{"$f":"SUM(AE1040:AF1040)","v":0},{"$f":"AD1040+AG1040","v":0},null,null,{"$f":"AD1040+AG1040+AI1040+AJ1040","v":0},{"$f":"AK1040-AD1040","v":0},{"$f":"IFERROR(AD1040/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1040,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1040:AO1040)","v":0},{"$f":"AM1040+AP1040","v":0},null,null,{"$f":"AM1040+AP1040+AR1040+AS1040","v":0},{"$f":"AT1040-AM1040","v":0}]
[0,"012007005000",43,41,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R1041-S1041","v":0},0,null,null,{"$f":"SUM(V1041:W1041)","v":0},{"$f":"U1041+X1041","v":0},null,null,{"$f":"U1041+X1041+Z1041+AA1041","v":0},{"$f":"AB1041-U1041","v":0},0,null,null,{"$f":"SUM(AE1041:AF1041)","v":0},{"$f":"AD1041+AG1041","v":0},null,null,{"$f":"AD1041+AG1041+AI1041+AJ1041","v":0},{"$f":"AK1041-AD1041","v":0},{"$f":"IFERROR(AD1041/AD1039*INDEX((Cover!FA$4:FA$4930),MATCH(B1041,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1041:AO1041)","v":0},{"$f":"AM1041+AP1041","v":0},null,null,{"$f":"AM1041+AP1041+AR1041+AS1041","v":0},{"$f":"AT1041-AM1041","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1042,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005000"},{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I1043:I1044)","v":258},355,713,298,754,{"$f":"SUM(N1043:N1044)","v":0},0,0,0,{"$f":"SUM(M1042:Q1042)","v":754},{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":754},799,0,0,0,799,{"$f":"SUM(Z1043:Z1044)","v":0},{"$f":"SUM(AA1043:AA1044)","v":0},799,0,844,0,0,{"$f":"SUM(AG1043:AG1044)","v":0},{"$f":"SUM(AH1043:AH1044)","v":844},0,{"$f":"SUM(AJ1043:AJ1044)","v":0},{"$f":"SUM(AK1043:AK1044)","v":844},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":843.74400000000003},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":843.74400000000003},0,{"$f":"SUM(AS1043:AS1044)","v":0},{"$f":"SUM(AT1043:AT1044)","v":843.74400000000003},{"$f":"SUM(AU1043:AU1044)","v":0}]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1043,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005056"},43,41,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M1043:Q1043)","v":0},null,{"$f":"R1043-S1043","v":0},0,null,null,{"$f":"SUM(V1043:W1043)","v":0},{"$f":"U1043+X1043","v":0},null,null,{"$f":"U1043+X1043+Z1043+AA1043","v":0},{"$f":"AB1043-U1043","v":0},0,null,null,{"$f":"SUM(AE1043:AF1043)","v":0},{"$f":"AD1043+AG1043","v":0},null,null,{"$f":"AD1043+AG1043+AI1043+AJ1043","v":0},{"$f":"AK1043-AD1043","v":0},{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1043,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,{"$f":"SUM(AN1043:AO1043)","v":0},{"$f":"AM1043+AP1043","v":0},null,null,{"$f":"AM1043+AP1043+AR1043+AS1043","v":0},{"$f":"AT1043-AM1043","v":0}]
[1,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1044,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005057"},{"$f":"C1016","v":"Survey Coordination, Monitoring and Evaluation"},"Other transfers to households",null,"Other machinery and equipment",null,null,258,355,713,298,754,0,0,0,0,754,null,754,799,null,null,0,799,null,null,799,0,844,null,null,0,844,null,null,844,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1044,Cover!FJ$4:FJ$4930,0)),0)","v":843.74400000000003},null,null,0,843.74400000000003,null,null,843.74400000000003,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1045,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005058"},null,null,null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1045,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1046,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005059"},null,null,null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1046,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1047,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005060"},null,null,null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1047,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1048,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005061"},null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1048,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[0,{"$f":"B956&REPT(\"0\",3-LEN(IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)))&IFERROR(INDEX((Cover!$ED$4:$ED$4930),MATCH(F1049,Cover!$EM$4:$EM$4930,0)),0)","v":"012007005062"},null,null,null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"IFERROR(INDEX((Cover!FA$4:FA$4930),MATCH(B1049,Cover!FJ$4:FJ$4930,0)),0)","v":0},null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G931,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G931,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G931,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I968,I1014,I1038,I1050)","v":16174},{"$f":"SUM(J968,J1014,J1038,J1050)","v":17297},{"$f":"SUM(K968,K1014,K1038,K1050)","v":18518},15937,18778,0,0,0,0,18778,0,18778,19530,0,0,0,19530,0,0,19530,0,20978,0,0,0,20978,0,0,20978,0,21063.131936917162,0,0,0,21063.131936917162,0,0,21063.131936917162,{"$f":"SUM(AU968,AU1014,AU1038,AU1050)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I1052-I966","v":0},{"$f":"J1052-J966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(L940:L949,\"=0\")+COUNTBLANK(L940:L949))=10))),1,0)","v":0},{"$f":"IF(AND(J966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(M940:M949,\"=0\")+COUNTBLANK(M940:M949))=10))),1,0)","v":0},{"$f":"IF(AND(K966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(N940:N949,\"=0\")+COUNTBLANK(N940:N949))=10))),1,0)","v":0},1,{"$f":"IF(AND(M966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(P940:P949,\"=0\")+COUNTBLANK(P940:P949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(S940:S949,\"=0\")+COUNTBLANK(S940:S949))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(Y940:Y949,\"=0\")+COUNTBLANK(Y940:Y949))=10))),1,0)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ966>0,(OR((COUNTIF($F940:$F949,\"=0\")+COUNTBLANK($F940:$F949))=10,(COUNTIF($G940:$G949,\"=0\")+COUNTBLANK($G940:$G949))=10,(COUNTIF($I940:$I949,\"=0\")+COUNTBLANK($I940:$I949))=10,(COUNTIF(AH940:AH949,\"=0\")+COUNTBLANK(AH940:AH949))=10))),1,0)","v":1}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I1039","v":0},{"$f":"+J1039","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M1059:Q1059)","v":0},{"$f":"+S1039","v":0},{"$f":"SUM(T1060:T1061)","v":0},{"$f":"+U1039","v":0},{"$f":"+V1039","v":0},{"$f":"+W1039","v":0},0,0,0,0,0,0,{"$f":"+AD1039","v":0},{"$f":"+AE1039","v":0},{"$f":"+AF1039","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},{"$f":"SUM(AH1060:AH1061)","v":0},0,{"$f":"SUM(AJ1060:AJ1061)","v":0},{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"+AM1039","v":0},{"$f":"+AN1039","v":0},{"$f":"+AO1039","v":0},{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":0},0,{"$f":"SUM(AS1060:AS1061)","v":0},{"$f":"SUM(AT1060:AT1061)","v":0},{"$f":"SUM(AU1060:AU1061)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1061:Q1061)","v":0},null,{"$f":"R1061-S1061","v":0},null,null,null,{"$f":"SUM(V1061:W1061)","v":0},{"$f":"U1061+X1061","v":0},null,null,{"$f":"U1061+X1061+Z1061+AA1061","v":0},{"$f":"AB1061-U1061","v":0},null,null,null,{"$f":"SUM(AE1061:AF1061)","v":0},{"$f":"AD1061+AG1061","v":0},null,null,{"$f":"AD1061+AG1061+AI1061+AJ1061","v":0},{"$f":"AK1061-AD1061","v":0},null,null,null,{"$f":"SUM(AN1061:AO1061)","v":0},{"$f":"AM1061+AP1061","v":0},null,null,{"$f":"AM1061+AP1061+AR1061+AS1061","v":0},{"$f":"AT1061-AM1061","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1062:Q1062)","v":0},null,{"$f":"R1062-S1062","v":0},null,null,null,{"$f":"SUM(V1062:W1062)","v":0},{"$f":"U1062+X1062","v":0},null,null,{"$f":"U1062+X1062+Z1062+AA1062","v":0},{"$f":"AB1062-U1062","v":0},null,null,null,{"$f":"SUM(AE1062:AF1062)","v":0},{"$f":"AD1062+AG1062","v":0},null,null,{"$f":"AD1062+AG1062+AI1062+AJ1062","v":0},{"$f":"AK1062-AD1062","v":0},null,null,null,{"$f":"SUM(AN1062:AO1062)","v":0},{"$f":"AM1062+AP1062","v":0},null,null,{"$f":"AM1062+AP1062+AR1062+AS1062","v":0},{"$f":"AT1062-AM1062","v":0}]

{"sheet":"8","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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

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

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

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

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

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

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

{"sheet":"Direct_charges","index":19,"n_rows":329,"n_cols":56,"rows_kept":329,"cut":false,"hidden":false,"merged":[[314,12,315,12],[294,26,296,26],[314,13,315,13],[313,5,313,6],[294,13,294,16],[284,5,284,6],[285,5,285,6],[273,5,273,6],[15,22,15,24],[16,22,16,24],[17,22,17,24],[18,22,18,24],[19,22,19,24],[295,21,295,22],[294,17,296,17],[294,18,296,18],[283,5,283,6],[282,5,282,6],[253,5,253,6],[264,5,264,6],[252,5,252,6],[249,5,249,6],[243,5,243,6],[241,5,241,6],[294,19,296,19],[294,20,296,20],[8,10,8,12],[17,17,17,20],[21,17,21,20],[22,17,22,20],[23,17,23,20],[14,17,14,20],[15,17,15,20],[16,17,16,20],[18,17,18,20],[11,5,11,19],[19,17,19,20],[20,17,20,20],[42,46,44,46],[42,37,44,37],[181,39,181,41],[42,39,42,41],[42,47,44,47],[43,30,43,31],[43,39,43,40],[182,39,182,40],[182,30,182,31],[181,38,183,38],[181,46,183,46],[181,47,183,47],[182,32,183,32],[182,41,183,41],[181,33,183,33],[181,34,183,34],[181,43,183,43],[181,45,183,45],[181,44,183,44],[181,35,183,35],[181,36,183,36],[181,42,183,42],[42,38,44,38],[42,36,44,36],[20,22,20,24],[21,22,21,24],[22,22,22,24],[23,22,23,24],[30,17,30,20],[181,21,181,23],[182,23,183,23],[181,18,183,18],[294,43,296,43],[42,34,44,34],[181,37,183,37],[42,35,44,35],[42,30,42,32],[29,22,29,24],[30,22,30,24],[31,22,31,24],[32,22,32,24],[181,27,183,27],[182,21,182,22],[42,29,44,29],[294,47,296,47],[295,23,296,23],[295,32,296,32],[295,41,296,41],[294,27,296,27],[294,28,296,28],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,37,296,37],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,44,296,44],[42,45,44,45],[43,32,44,32],[181,30,181,32],[43,41,44,41],[42,42,44,42],[42,43,44,43],[42,44,44,44],[42,33,44,33],[181,29,183,29],[42,27,44,27],[42,28,44,28],[181,20,183,20],[42,13,42,16],[181,5,181,6],[181,13,181,16],[42,25,44,25],[43,21,43,22],[42,24,44,24],[42,20,44,20],[42,21,42,23],[43,23,44,23],[181,25,183,25],[181,26,183,26],[181,24,183,24],[181,28,183,28],[42,26,44,26],[42,5,42,6],[294,38,296,38],[294,39,294,41],[294,42,296,42],[295,30,295,31],[294,46,296,46],[294,45,296,45],[295,39,295,40],[184,5,184,6],[197,5,197,6],[192,5,192,6],[193,5,193,6],[190,5,190,6],[191,5,191,6],[194,5,194,6],[42,17,44,17],[42,18,44,18],[185,5,185,6],[248,5,248,6],[245,5,245,6],[250,5,250,6],[244,5,244,6],[251,5,251,6],[211,5,211,6],[209,5,209,6],[247,5,247,6],[242,5,242,6],[246,5,246,6],[218,5,218,6],[216,5,216,6],[217,5,217,6],[215,5,215,6],[222,5,222,6],[223,5,223,6],[224,5,224,6],[225,5,225,6],[210,5,210,6],[214,5,214,6],[219,5,219,6],[239,5,239,6],[275,5,275,6],[265,5,265,6],[33,22,33,24],[34,22,34,24],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[26,17,26,20],[27,17,27,20],[28,17,28,20],[29,17,29,20],[34,17,34,20],[24,17,24,20],[181,17,183,17],[181,19,183,19],[25,17,25,20],[33,17,33,20],[36,17,37,17],[31,17,31,20],[32,17,32,20],[42,19,44,19],[226,5,226,6],[221,5,221,6],[205,5,205,6],[196,5,196,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[213,5,213,6],[189,5,189,6],[203,5,203,6],[212,5,212,6],[208,5,208,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[201,5,201,6],[202,5,202,6],[204,5,204,6],[206,5,206,6],[207,5,207,6],[195,5,195,6],[220,5,220,6],[306,48,306,49],[307,48,307,49],[308,48,308,49],[309,48,309,49],[294,5,294,6],[288,5,288,6],[267,5,267,6],[272,5,272,6],[227,5,227,6],[278,5,278,6],[276,5,276,6],[277,5,277,6],[269,5,269,6],[266,5,266,6],[281,5,281,6],[270,5,270,6],[286,5,286,6],[287,5,287,6],[271,5,271,6],[268,5,268,6],[279,5,279,6],[280,5,280,6],[240,5,240,6],[238,5,238,6],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[303,48,303,49],[304,48,304,49],[305,48,305,49]]}
["Row of SP1",330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4062)","v":0}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":0}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",16,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8+1,0)","v":"Direct charge against the National Revenue Fund"}]
[null,null,null,null,null,"Programme manager",0,null,null,"Post:",0]
[]
[null,null,null,null,null,"Programme purpose"]
[null,null,null,null,null,0]
[]
[null,null,null,null,null,"Performance information"]
[1,null,null,null,null,"Performance indicators","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited outcome\"","v":"2016/17 Audited outcome"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Audited\"","v":"2017/18 \nQuarter 1 Audited"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":1},null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,0,0,null,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2015 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\nIF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Audited outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":0},{"$f":"IF(LEN(F47)>2,1,0)","v":0},null,1,null,null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+65),0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+65,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+65,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+65,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":0},{"$f":"IF(LEN(F48)>2,E48,0)","v":0},{"$f":"IF(LEN(F48)>2,1,0)","v":0},null,2,null,null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB48-U48),0,AB48-U48)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[{"$f":"IF(B49=0,0,1)","v":0},0,0,null,3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[{"$f":"IF(B51=0,0,1)","v":0},{"$f":"IF(LEN(F51)>2,E51,0)","v":0},0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+65,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"SUM(V71:W71)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+65,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T47:T71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},{"$f":"SUM(V72:W72)","v":0},{"$f":"IF(ISERROR(U72+X72),0,U72+X72)","v":0},{"$f":"SUM(Z47:Z71)","v":0},0,0,{"$f":"SUM(AC47:AC71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},{"$f":"IF(ISERROR(AD72+AG72),0,AD72+AG72)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},{"$f":"IF(ISERROR(AM72+AP72),0,AM72+AP72)","v":0},0,0,0,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$335:$F$4080,$F74,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F74,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F74,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F74,AR$335:AR$4080)","v":0},0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F75","v":"Direct charge against the National Revenue FundCompensation of employees"},null,"Compensation of employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F75,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F75,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F75,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F75,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F75,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F75,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F76,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F77,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F78","v":"Direct charge against the National Revenue FundGoods and services"},null,"Goods and services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F78,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F78,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F78,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F78,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F78,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F78,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F79,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F80,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F81,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F82,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F83,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$335:$F$4080,$F84,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F84,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F84,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F84,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F85,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F86,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F87,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F88,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F89,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F90,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F91,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F92,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F93,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$335:$F$4080,$F94,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F94,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F94,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F94,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F94,AR$335:AR$4080)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F95,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F96,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F97,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F98,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F99,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F100,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F101,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F102,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F103,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$335:$F$4080,$F104,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F104,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F104,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F104,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F105,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F106,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F107,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F108,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I108:AU108,\"<>0\")-COUNTBLANK(I108:AU108))<>0,1,0))","v":0},null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F108,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F109,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F110,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F111,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F112,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F113,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$335:$F$4080,$F114,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F114,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F114,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F114,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F114,AR$335:AR$4080)","v":0},0,0,0]
[0,null,null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F115,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F116,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"Direct charge against the National Revenue FundInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F117,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F117,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F117,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F117,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F117,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F117,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F118,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F119,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,0,0,0,0,0,0,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,0,0,0,0,0,0,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},{"$f":"SUM(AN120:AO120)","v":0},0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"Direct charge against the National Revenue FundProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F121,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F121,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F121,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F121,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F121,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F121,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F122,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F123,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$335:$F$4080,$F124,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F124,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F124,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F124,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F125,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F126,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F127,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"Direct charge against the National Revenue FundDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F128,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F128,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F128,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F128,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F128,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F128,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F129,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F130,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"Direct charge against the National Revenue FundHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F131,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F131,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F131,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F131,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F131,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F131,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"Direct charge against the National Revenue FundForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F132,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F132,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F132,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F132,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F132,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F132,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"Direct charge against the National Revenue FundPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F133,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F133,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F133,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F133,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F133,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F133,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$335:$F$4080,$F134,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,W$335:W$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F134,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AF$335:AF$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F134,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F134,AO$335:AO$4080))","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F134,AR$335:AR$4080)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F135,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F136,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F137,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,W$335:W$4080))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AF$335:AF$4080))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F138,AO$335:AO$4080))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F139,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"Direct charge against the National Revenue FundNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F140,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F140,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F140,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F140,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F140,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F140,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Households",1,{"$f":"$G$8&F141","v":"Direct charge against the National Revenue FundHouseholds"},null,"Households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F141,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F141,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F141,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F141,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F141,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F141,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Social benefits",1,null,null,"Social benefits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F142,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F143,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$335:$F$4080,$F144,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F144,Z$335:Z$4080)","v":0},0,0,0,0,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,0,{"$f":"SUMIF($F$335:$F$4080,$F144,AI$335:AI$4080)","v":0},0,0,0,0,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F145","v":"Direct charge against the National Revenue FundBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F145,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F145,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F145,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F145,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F145,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F145,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F146,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F147,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F148","v":"Direct charge against the National Revenue FundMachinery and equipment"},null,"Machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F148,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F148,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F148,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F148,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F148,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F148,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F149,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,V$335:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,W$335:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AE$335:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AF$335:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AN$335:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4080,$F150,AO$335:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F151","v":"Direct charge against the National Revenue FundHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F151,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F151,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F151,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F151,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F151,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F151,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F152,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F152,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F152,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F152,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F152,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F152,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F153,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F153,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F153,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F153,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F153,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F153,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F154,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F154,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F154,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F154,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F154,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F154,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[0,null,null,"Direct charge against the National Revenue FundSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F155,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F155,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F155,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F155,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F155,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F155,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,"Direct charge against the National Revenue FundPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4080,$F156,V$356:V$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4080,$F156,W$356:W$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4080,$F156,AE$356:AE$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4080,$F156,AF$356:AF$4080))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4080,$F156,AN$356:AN$4080))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4080,$F156,AO$356:AO$4080))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE158:AF158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AN158:AO158)","v":0},0,0,0,0,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$335:$F$4080,$F162,I$335:I$4080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,S$335:S$4080)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,U$335:U$4080)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AA$335:AA$4080)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AD$335:AD$4080)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AJ$335:AJ$4080)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AM$335:AM$4080)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F162,AS$335:AS$4080)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,S$335:S$4080)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,Z$335:Z$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AA$335:AA$4080)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AI$335:AI$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AJ$335:AJ$4080)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AR$335:AR$4080)","v":0},{"$f":"SUMIF($F$335:$F$4080,$F163,AS$335:AS$4080)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[0,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4052,$F167,AB$322:AB$4052)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4052,$F167,AK$322:AK$4052)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4052,$F167,AT$322:AT$4052)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":0}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation","Audited outcome","Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},0,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},0,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},{"$f":"ROUND(AD185*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F185,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:AX186,\"<>0\")-COUNTBLANK(F186:AX186))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R186-S186","v":0},0,null,null,0,0,null,null,{"$f":"Y186+Z186+AA186","v":0},0,0,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,{"$f":"ROUND(AD186*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F186,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN186:AO186)","v":0},0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD187*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F187,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD188*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F188,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD189*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F189,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD190*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F190,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD191*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F191,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD192*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F192,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD193*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F193,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD194*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F194,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD195*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F195,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD196*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F196,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD197*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F197,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD198*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F198,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,15,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD199*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F199,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,16,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD200*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F200,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,17,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD201*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F201,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,18,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD202*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F202,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,19,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD203*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F203,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,20,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD204*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F204,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,21,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD205*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F205,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,22,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD206*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F206,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,23,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD207*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F207,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,24,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD208*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F208,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,25,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD209*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F209,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,26,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD210*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F210,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,27,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD211*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F211,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,28,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD212*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F212,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,29,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD213*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F213,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,30,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD214*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F214,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,31,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD215*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F215,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,32,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD216*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F216,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,33,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V217:W217)","v":0},{"$f":"U217+X217","v":0},null,null,0,{"$f":"AB217-U217","v":0},0,null,null,{"$f":"SUM(AE217:AF217)","v":0},{"$f":"AD217+AG217","v":0},null,null,0,{"$f":"AK217-AD217","v":0},{"$f":"ROUND(AD217*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F217,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN217:AO217)","v":0},{"$f":"AM217+AP217","v":0},null,null,0,{"$f":"AT217-AM217","v":0},null,0,0,0,0,0,0," ",{"$f":"IF(AND(SUM($I217:$AU217)<>0,OR($F217=\"\",$AW217=\"\",$AX217=\"\",$BB217=\"\",$BC217=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,34,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD218*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F218,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,35,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD219*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F219,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,{"$f":"AM219+AP219","v":0},null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,36,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD220*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F220,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,37,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD221*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F221,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,38,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD222*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F222,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,39,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD223*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F223,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,40,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD224*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F224,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,41,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD225*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F225,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,42,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD226*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F226,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,43,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD227*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F227,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,44,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD228*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F228,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,45,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD229*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F229,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,46,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD230*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F230,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,47,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD231*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F231,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,48,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD232*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F232,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,49,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD233*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F233,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,50,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD234*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F234,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,51,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD235*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F235,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,52,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD236*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F236,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,53,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD237*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F237,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,54,0,null,null,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"ROUND(AD238*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F238,Cover!$CW$3:$CW$147),0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0," "]
[0,null,null,null,55,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD239*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F239,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,56,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD240*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F240,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,57,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD241*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F241,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,58,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD242*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F242,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,59,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD243*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F243,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,60,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD244*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F244,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,61,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD245*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F245,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,62,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD246*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F246,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,63,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD247*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F247,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,64,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD248*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F248,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,65,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD249*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F249,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[{"$f":"IF(SUM(COUNTIF(F250:AX250,\"<>0\")-COUNTBLANK(F250:AX250))<>0,1,0)","v":0},null,null,null,66,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD250*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F250,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,67,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE251:AF251)","v":0},{"$f":"AD251+AG251","v":0},null,null,0,0,{"$f":"ROUND(AD251*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F251,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,68,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,{"$f":"SUM(V252:W252)","v":0},{"$f":"U252+X252","v":0},null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD252*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F252,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,69,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH253+AI253+AJ253","v":0},{"$f":"AK253-AD253","v":0},{"$f":"ROUND(AD253*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F253,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,70,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,{"$f":"Y254+Z254+AA254","v":0},{"$f":"AB254-U254","v":0},0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD254*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F254,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,0,0,0,0,0," ",""]
[0,null,null,null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M269:Q269)","v":0},null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I269:$AU269)<>0,OR($F269=\"\",$AW269=\"\",$AX269=\"\",$BB269=\"\",$BC269=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R270-S270","v":0},null,null,null,{"$f":"SUM(V270:W270)","v":0},{"$f":"U270+X270","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M272:Q272)","v":0},null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,{"$f":"Y274+Z274+AA274","v":0},{"$f":"AB274-U274","v":0},null,null,null,{"$f":"SUM(AE274:AF274)","v":0},{"$f":"AD274+AG274","v":0},null,null,{"$f":"AH274+AI274+AJ274","v":0},{"$f":"AK274-AD274","v":0},null,null,null,{"$f":"SUM(AN274:AO274)","v":0},{"$f":"AM274+AP274","v":0},null,null,{"$f":"AQ274+AR274+AS274","v":0},{"$f":"AT274-AM274","v":0},null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment"," "]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R276-S276","v":0},0,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,0,{"$f":"AB276-U276","v":0},0,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},{"$f":"ROUND(AD276*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F276,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ276,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ276,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":1},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R277-S277","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD277*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F277,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ277,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ277,Cover!$BQ$4:$BQ$13,0)))","v":"Municipal bank accounts"},0,0,"General Fuel Levy sharing with Metropolitan Municipalities",null,0," "]
[{"$f":"IF(SUM(COUNTIF(F278:BB278,\"<>0\")-COUNTBLANK(F278:BB278))<>0,1,0)","v":0},null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD278*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F278,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ278,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ278,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD279*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F279,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ279,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ279,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD280*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F280,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ280,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ280,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD281*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F281,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ281,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ281,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD282*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F282,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ282,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ282,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD283*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F283,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ283,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ283,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD284*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F284,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ284,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ284,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD285*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F285,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ285,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ285,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD286*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F286,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ286,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ286,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD287*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F287,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ287,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ287,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD288*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F288,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ288,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ288,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[0,null,null,null,14,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD289*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F289,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$4:$BR$13),MATCH(AZ289,Cover!$BQ$4:$BQ$13,0))),\"\",INDEX((Cover!$BR$4:$BR$13),MATCH(AZ289,Cover!$BQ$4:$BQ$13,0)))","v":""},0,0,0,null,0," "]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":0},{"$f":"SUM(J185:J289)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":0},0,0,0,0]
[1]
[]
[1]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited outcome\",\"Preliminary outcome\")","v":"Audited outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nReallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nReallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},0,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},0,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},{"$f":"ROUND(AD298*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F298,Cover!$CW$3:$CW$147),0)","v":0},null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,0,null,0,0,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AX299,\"<>0\")-COUNTBLANK(F299:AX299))<>0,1,0)","v":0},null,null,null,2,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,{"$f":"ROUND(AD299*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F299,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,0,null,0,0,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD300*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F300,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I300:$AU300)<>0,OR($F300=\"\",$F300=0,AW300=\"\",$AW300=0,$AY300=\"\",$AZ300=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,4,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M301:Q301)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,0,0,{"$f":"ROUND(AD301*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F301,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,5,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD302*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F302,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,6,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD303*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F303,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,7,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M304:Q304)","v":0},null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD304*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F304,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,8,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD305*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F305,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,9,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD306*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F306,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[{"$f":"IF(SUM(COUNTIF(F307:AX307,\"<>0\")-COUNTBLANK(F307:AX307))<>0,1,0)","v":0},null,null,null,10,0,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M307:Q307)","v":0},null,0,0,null,null,{"$f":"SUM(V307:W307)","v":0},0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD307*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F307,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[0,null,null,null,11,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD308*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F308,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AX309,\"<>0\")-COUNTBLANK(F309:AX309))<>0,1,0)","v":0},null,null,null,12,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD309*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F309,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,0,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,{"$f":"ROUND(AD310*(1+5.6%)+SUMIF(Cover!$CZ$3:$CZ$146,G$7&G$8&$F310,Cover!$CW$3:$CW$147),0)","v":0},null,null,0,0,null,null,0,0,null,0,null,0,0,""]
[1]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Direct charge against the National Revenue Fund"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,"2016/17"]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,0,0,null,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,0,0,null,0,0,0,0,0,0]
[0,null,null,null,3,0,0,null,0,0,0,0,0,0]
[0,null,null,null,4,0,0,null,0,0,0,0,0,0]
[0,null,null,null,5,0,0,null,0,0,0,0,0,0]
[0,null,null,null,6,0,0,null,0,0,0,0,0,0]
[0,null,null,null,7,0,0,null,0,0,0,0,0,0]
[0,null,null,null,8,0,0,null,0,0,0,0,0,0]
[0,null,null,null,9,0,0,null,0,0,0,0,0,0]
[0,null,null,null,10,0,0,null,0,0,0,0,0,0]
[1]
[1]
[1]

{"sheet":"PM","index":20,"n_rows":4667,"n_cols":56,"rows_kept":4667,"cut":false,"hidden":true,"merged":[[4548,37,4548,39],[4549,37,4549,39],[4550,37,4550,39],[4551,37,4551,39],[4552,37,4552,39],[4553,37,4553,39],[33,22,33,24],[34,22,34,24],[24,22,24,24],[25,22,25,24],[26,22,26,24],[27,22,27,24],[28,22,28,24],[29,22,29,24],[30,22,30,24],[31,22,31,24],[32,22,32,24],[4545,37,4545,39],[4546,37,4546,39],[4547,37,4547,39],[181,34,183,34],[42,30,42,32],[42,34,44,34],[42,33,44,33],[15,22,15,24],[16,22,16,24],[17,22,17,24],[18,22,18,24],[19,22,19,24],[20,22,20,24],[21,22,21,24],[22,22,22,24],[23,22,23,24],[295,23,296,23],[295,32,296,32],[295,41,296,41],[294,24,296,24],[294,25,296,25],[294,26,296,26],[294,27,296,27],[294,28,296,28],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,37,296,37],[294,38,296,38],[295,30,295,31],[295,39,295,40],[42,42,44,42],[42,37,44,37],[181,37,183,37],[4550,19,4550,21],[4551,19,4551,21],[4552,19,4552,21],[4543,19,4543,21],[294,13,294,16],[294,17,296,17],[294,18,296,18],[4548,19,4548,21],[4549,19,4549,21],[181,29,183,29],[294,20,296,20],[294,21,294,23],[42,26,44,26],[181,26,183,26],[43,39,43,40],[43,30,43,31],[43,21,43,22],[182,21,182,22],[182,30,182,31],[182,39,182,40],[295,21,295,22],[4556,5,4556,6],[4556,19,4558,19],[4556,20,4558,20],[4542,5,4543,5],[4556,29,4558,29],[4542,13,4542,14],[4551,8,4551,10],[4552,8,4552,10],[4553,8,4553,10],[4556,27,4558,27],[4556,28,4558,28],[4556,13,4556,16],[4556,17,4558,17],[4556,18,4558,18],[4542,6,4543,6],[4548,8,4548,10],[4556,21,4556,23],[4553,19,4553,21],[4547,19,4547,21],[4544,19,4544,21],[4545,19,4545,21],[4546,19,4546,21],[4557,23,4558,23],[4549,8,4549,10],[36,17,37,17],[34,17,34,20],[43,23,44,23],[42,21,42,23],[219,5,219,6],[220,5,220,6],[181,24,183,24],[22,17,22,20],[181,13,181,16],[204,5,204,6],[205,5,205,6],[23,17,23,20],[29,17,29,20],[30,17,30,20],[31,17,31,20],[24,17,24,20],[25,17,25,20],[26,17,26,20],[27,17,27,20],[28,17,28,20],[42,20,44,20],[42,13,42,16],[184,5,184,6],[185,5,185,6],[283,5,283,6],[284,5,284,6],[288,5,288,6],[42,25,44,25],[42,24,44,24],[181,21,181,23],[182,23,183,23],[181,17,183,17],[275,5,275,6],[231,5,231,6],[202,5,202,6],[235,5,235,6],[272,5,272,6],[276,5,276,6],[277,5,277,6],[238,5,238,6],[245,5,245,6],[246,5,246,6],[247,5,247,6],[248,5,248,6],[249,5,249,6],[234,5,234,6],[278,5,278,6],[279,5,279,6],[4556,47,4558,47],[42,45,44,45],[42,46,44,46],[42,47,44,47],[4556,45,4558,45],[4556,46,4558,46],[181,47,183,47],[181,38,183,38],[181,45,183,45],[181,46,183,46],[4556,38,4558,38],[4556,39,4556,41],[4556,44,4558,44],[42,39,42,41],[42,44,44,44],[43,41,44,41],[4557,41,4558,41],[181,39,181,41],[181,44,183,44],[42,38,44,38],[294,39,294,41],[294,42,296,42],[42,43,44,43],[4556,43,4558,43],[8,10,8,12],[14,17,14,20],[15,17,15,20],[16,17,16,20],[4536,10,4536,12],[42,18,44,18],[181,18,183,18],[18,17,18,20],[11,5,11,19],[42,5,42,6],[42,19,44,19],[181,5,181,6],[181,19,183,19],[181,20,183,20],[313,5,313,6],[281,5,281,6],[282,5,282,6],[19,17,19,20],[20,17,20,20],[21,17,21,20],[32,17,32,20],[33,17,33,20],[42,17,44,17],[17,17,17,20],[4547,8,4547,10],[4542,7,4543,10],[4544,8,4544,10],[250,5,250,6],[239,5,239,6],[240,5,240,6],[241,5,241,6],[242,5,242,6],[243,5,243,6],[244,5,244,6],[294,5,294,6],[4545,8,4545,10],[4546,8,4546,10],[252,5,252,6],[253,5,253,6],[264,5,264,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[287,5,287,6],[285,5,285,6],[286,5,286,6],[251,5,251,6],[314,12,315,12],[314,13,315,13],[4539,5,4539,19],[294,19,296,19],[4557,21,4557,22],[4550,8,4550,10],[42,29,44,29],[42,28,44,28],[191,5,191,6],[192,5,192,6],[193,5,193,6],[206,5,206,6],[207,5,207,6],[215,5,215,6],[280,5,280,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[194,5,194,6],[195,5,195,6],[232,5,232,6],[229,5,229,6],[273,5,273,6],[233,5,233,6],[237,5,237,6],[236,5,236,6],[181,43,183,43],[4556,30,4556,32],[4556,35,4558,35],[4556,26,4558,26],[4556,42,4558,42],[4556,37,4558,37],[4543,37,4543,39],[4556,33,4558,33],[181,42,183,42],[182,41,183,41],[294,43,296,43],[4557,30,4557,31],[4557,39,4557,40],[181,27,183,27],[181,28,183,28],[181,33,183,33],[4544,28,4544,30],[4545,28,4545,30],[4551,28,4551,30],[4544,37,4544,39],[181,36,183,36],[4543,28,4543,30],[309,48,309,49],[297,48,297,49],[298,48,298,49],[299,48,299,49],[300,48,300,49],[301,48,301,49],[302,48,302,49],[303,48,303,49],[304,48,304,49],[305,48,305,49],[306,48,306,49],[307,48,307,49],[308,48,308,49],[294,45,296,45],[294,46,296,46],[294,47,296,47],[294,44,296,44],[42,36,44,36],[269,5,269,6],[270,5,270,6],[271,5,271,6],[4556,25,4558,25],[4556,34,4558,34],[4557,32,4558,32],[42,35,44,35],[43,32,44,32],[181,30,181,32],[181,35,183,35],[182,32,183,32],[42,27,44,27],[230,5,230,6],[209,5,209,6],[210,5,210,6],[211,5,211,6],[181,25,183,25],[196,5,196,6],[197,5,197,6],[208,5,208,6],[221,5,221,6],[222,5,222,6],[223,5,223,6],[186,5,186,6],[187,5,187,6],[188,5,188,6],[189,5,189,6],[190,5,190,6],[4556,36,4558,36],[4546,28,4546,30],[4547,28,4547,30],[4548,28,4548,30],[4549,28,4549,30],[4550,28,4550,30],[224,5,224,6],[225,5,225,6],[226,5,226,6],[203,5,203,6],[198,5,198,6],[227,5,227,6],[228,5,228,6],[4556,24,4558,24],[199,5,199,6],[200,5,200,6],[201,5,201,6],[4552,28,4552,30],[4553,28,4553,30]]}
["Row of SP1",300]
["SPInterval",150]
["SP's created",{"$f":"MAX(B330:B4534)","v":0}]
["SP's listed",{"$f":"COUNTA(F47:F71)","v":0}]
["SP'Var",{"$f":"B4-B3","v":0},null,null,null,{"$f":"IF(G5=\"\",\"\",IF($B$5>0,\"No. of subprogramme units to create\",\"No. of subprogramme units to delete\"))","v":""},{"$f":"IF(B4-B3=0,\"\",IF(B4-B3<0,B3-B4,B4-B3))","v":""}]
["Check",{"$f":"B4-MAX(B47:B71)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["SPFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",1,null,null,null,"Programme name",{"$f":"OFFSET(Summary!$F$30,$B$8,0)","v":"Administration"}]
[null,null,null,null,null,"Programme manager",null,null,null,"Post:"]
[]
[null,null,null,null,null,"Programme purpose"]
[]
[]
[null,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Outcome to which it contributes",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1& \" AENE Target\"","v":"2016/17 AENE Target"},{"$f":"MyYearM1& \" Audited result\"","v":"2016/17 Audited result"},{"$f":"MyYear0 &\" \nTarget\"","v":"2017/18 \nTarget"},{"$f":"MyYear0 &\" \nQuarter 1 Preliminary\"","v":"2017/18 \nQuarter 1 Preliminary"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Related Programme",null,null,null,"Add to 'Performance Indicators' Sheet","Comments"]
[1]
[{"$f":"IF(COUNTA(F17:Y17)>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[{"$f":"IF(COUNTA(F23:Y23)>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,null,"Notes:"]
[1,null,null,null,null,"Performance indicators are an explanation of programme and subprogramme performance.   "]
[1,null,null,null,null,"1. They are specific measurements that track progress towards achieving the goals and objectives of an institution."]
[1,null,null,null,null,"2. Institutions should use performance indicators in the 2017 /18 Annual Performance Plans and those in the 2017 ENE. "]
[1,null,null,null,null,"3. Institutions should also indicate instances where targets are not affected by budget baseline reallocation."]
[1]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I169:AU169,\">0.5\")+COUNTIF(I169:AU169,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",IF(COUNTIF(I171:AU171,\">0.5\")+COUNTIF(I171:AU171,\"<-0.49999\")<>0,\"Inconsistencies between Transfers detail and economic classification\",\"\"))","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nreallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,"Name",null,null,"Subprogrammes"]
[1,{"$f":"IF(LEN(F47)>2,E47,0)","v":0},{"$f":"IF(LEN(F47)>2,1,0)","v":0},null,1,null,null,null,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(I$1,($B$2*$E47)+($B$2+35),0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(J$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(T$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(V$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(W$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(V47:W47)","v":0},{"$f":"IF(ISERROR(U47+X47),0,U47+X47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(Z$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,0,{"$f":"IF(ISERROR(AB47-U47),0,AB47-U47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AD$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AE$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AF$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AE47:AF47)","v":0},{"$f":"IF(ISERROR(AD47+AG47),0,AD47+AG47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AI$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AJ$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(ISERROR(AK47-AD47),0,AK47-AD47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AM$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AN$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B47<>0),OFFSET(AO$1,($B$2*$E47)+$B$2+35,0),0)))","v":0},{"$f":"SUM(AN47:AO47)","v":0},{"$f":"IF(ISERROR(AM47+AP47),0,AM47+AP47)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AR$1,($B$2*$E47)+$B$2+35,0),0)","v":0},{"$f":"IF(AND($B$6>=0,$B47<>0),OFFSET(AS$1,($B$2*$E47)+$B$2+35,0),0)","v":0},0,{"$f":"IF(ISERROR(AT47-AM47),0,AT47-AM47)","v":0}]
[{"$f":"IF(B48=0,0,1)","v":0},{"$f":"IF(LEN(F48)>2,E48,0)","v":0},{"$f":"IF(LEN(F48)>2,1,0)","v":0},null,2,null,null,null,{"$f":"IF(AND($B$6>=0,$B48<>0),OFFSET(I$1,($B$2*$E48)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(V$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(W$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AE$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AF$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,{"$f":"IF(ISERROR(AD48+AG48),0,AD48+AG48)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AN$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B48<>0),OFFSET(AO$1,($B$2*$E48)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[{"$f":"IF(B49=0,0,1)","v":0},0,0,null,3,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(V$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(W$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AE$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AF$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AN$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B49<>0),OFFSET(AO$1,($B$2*$E49)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,4,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(V$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(W$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AE$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AF$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AN$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B50<>0),OFFSET(AO$1,($B$2*$E50)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,5,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(V$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(W$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AE$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AF$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AN$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B51<>0),OFFSET(AO$1,($B$2*$E51)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(V$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(W$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AE$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AF$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AN$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B52<>0),OFFSET(AO$1,($B$2*$E52)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(V$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(W$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AE$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AF$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AN$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B53<>0),OFFSET(AO$1,($B$2*$E53)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(V$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(W$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AE$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AF$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AN$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B54<>0),OFFSET(AO$1,($B$2*$E54)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,9,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(V$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(W$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AE$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AF$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AN$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B55<>0),OFFSET(AO$1,($B$2*$E55)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(V$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(W$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(AB56-U56),0,AB56-U56)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AE$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AF$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AN$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B56<>0),OFFSET(AO$1,($B$2*$E56)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,11,null,null,null,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(J$1,($B$2*$E57)+$B$2+35,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(T$1,($B$2*$E57)+$B$2+35,0),0)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(V$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(W$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(AD$1,($B$2*$E57)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AE$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AF$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,{"$f":"IF(AND($B$6>=0,$B57<>0),OFFSET(AM$1,($B$2*$E57)+$B$2+35,0),0)","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AN$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B57<>0),OFFSET(AO$1,($B$2*$E57)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(V$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(W$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AE$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AF$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AN$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B58<>0),OFFSET(AO$1,($B$2*$E58)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,13,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(V$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(W$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AE$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AF$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AN$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B59<>0),OFFSET(AO$1,($B$2*$E59)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(V$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(W$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AE$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AF$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AN$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B60<>0),OFFSET(AO$1,($B$2*$E60)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(V$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(W$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AE$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AF$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AN$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B61<>0),OFFSET(AO$1,($B$2*$E61)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(V$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(W$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AE$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AF$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AN$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B62<>0),OFFSET(AO$1,($B$2*$E62)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,17,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(V$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(W$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AE$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AF$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AN$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B63<>0),OFFSET(AO$1,($B$2*$E63)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,18,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(V$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(W$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AE$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AF$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AN$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B64<>0),OFFSET(AO$1,($B$2*$E64)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,19,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(V$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(W$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AE$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AF$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AN$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B65<>0),OFFSET(AO$1,($B$2*$E65)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(V$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(W$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AE$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AF$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AN$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B66<>0),OFFSET(AO$1,($B$2*$E66)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,21,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(V$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(W$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AE$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AF$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AN$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B67<>0),OFFSET(AO$1,($B$2*$E67)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(V$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(W$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AE$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AF$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AN$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B68<>0),OFFSET(AO$1,($B$2*$E68)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,23,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(V$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(W$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AE$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AF$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AN$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B69<>0),OFFSET(AO$1,($B$2*$E69)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(V$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(W$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AE$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AF$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AN$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B70<>0),OFFSET(AO$1,($B$2*$E70)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[0,0,0,null,25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(V$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(W$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AE$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AF$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AN$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,(IF(AND($B$6>=0,$B71<>0),OFFSET(AO$1,($B$2*$E71)+$B$2+35,0),0)))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I47:I71)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T47:T71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$Z$14:$Z$1405),SUM(V47:V71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$O$14:$O$1405),SUM(W47:W71))","v":0},0,0,{"$f":"SUM(Z47:Z71)","v":0},0,0,{"$f":"SUM(AC47:AC71)","v":0},0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AA$14:$AA$1405),SUM(AE47:AE71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$P$14:$P$1405),SUM(AF47:AF71))","v":0},{"$f":"SUM(AE72:AF72)","v":0},{"$f":"IF(ISERROR(AD72+AG72),0,AD72+AG72)","v":0},{"$f":"SUM(AI47:AI71)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$V$14:$V$1405,$G8,Reprioritisation!$AB$14:$AB$1405),SUM(AN47:AN71))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),SUMIF(Reprioritisation!$L$14:$L$1405,$G8,Reprioritisation!$Q$14:$Q$1405),SUM(AO47:AO71))","v":0},{"$f":"SUM(AN72:AO72)","v":0},{"$f":"IF(ISERROR(AM72+AP72),0,AM72+AP72)","v":0},0,0,0,0]
[1,null,null,null,null,"Economic classification"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUMIF($F$330:$F$4145,$F74,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V75+V78+V117","v":0},{"$f":"+W75+W78+W117","v":0},{"$f":"SUM(V74:W74)","v":0},{"$f":"IF(ISERROR(U74+X74),0,U74+X74)","v":0},{"$f":"SUMIF($F$330:$F$4145,$F74,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"+AE75+AE78+AE117","v":0},{"$f":"+AF75+AF78+AF117","v":0},{"$f":"SUM(AE74:AF74)","v":0},{"$f":"IF(ISERROR(AD74+AG74),0,AD74+AG74)","v":0},{"$f":"SUMIF($F$330:$F$4145,$F74,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"+AN75+AN78+AN117","v":0},{"$f":"+AO75+AO78+AO117","v":0},{"$f":"SUM(AN74:AO74)","v":0},{"$f":"IF(ISERROR(AM74+AP74),0,AM74+AP74)","v":0},{"$f":"SUMIF($F$330:$F$4145,$F74,AR$330:AR$4145)","v":0},0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F75,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I75:AU75,\"<>0\")-COUNTBLANK(I75:AU75))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F75","v":"AdministrationCompensation of employees"},null,"Compensation of employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F75,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F75,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F75,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F75,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D75,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F75,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D75,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F75,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Salaries and wages",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F76,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F76,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F76,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F76,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F76,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F76,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F77,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F77,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F77,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F77,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F77,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F77,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F78","v":"AdministrationGoods and services"},null,"Goods and services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F78,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F78,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F78,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F78,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D78,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F78,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D78,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F78,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Administrative fees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F79,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F79,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F79,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F79,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F79,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F79,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Advertising",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F80,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F80,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F80,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F80,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F80,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F80,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Minor assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F81,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F81,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F81,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F81,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F81,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F81,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F82,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F82,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F82,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F82,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F82,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F82,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F83,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F83,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F83,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F83,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F83,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F83,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"SUMIF($F$330:$F$4145,$F84,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F84,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F84,W$335:W$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F84,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F84,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F84,AF$335:AF$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F84,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F84,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F84,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F85,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F85,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F85,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F85,AF$335:AF$4135))","v":0},0,{"$f":"IF(ISERROR(AD85+AG85),0,AD85+AG85)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F85,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F85,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Computer services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F86,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F86,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F86,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F86,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F86,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F86,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F87,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F87,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F87,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F87,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F87,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F87,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F88,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F88,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F88,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F88,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F88,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F88,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F89,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F89,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F89,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F89,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F89,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F89,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F90,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F90,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F90,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F90,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F90,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F90,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F91,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F91,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F91,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F91,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F91,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F91,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Contractors",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F92,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F92,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F92,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F92,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F92,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F92,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F93,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F93,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F93,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F93,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F93,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F93,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Entertainment",null,null,{"$f":"SUMIF($F$330:$F$4145,$F94,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F94,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F94,W$335:W$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F94,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F94,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F94,AF$335:AF$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F94,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F94,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F94,AO$335:AO$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F94,AR$330:AR$4145)","v":0},0,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F95,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F95,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F95,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F95,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F95,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F95,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F96,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F96,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F96,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F96,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F96,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F96,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F97,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F97,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F97,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F97,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F97,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F97,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F98,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F98,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F98,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F98,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F98,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F98,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F99,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F99,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F99,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F99,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F99,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F99,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F100,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F100,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F100,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F100,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F100,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F100,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F101,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F101,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F101,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F101,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F101,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F101,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F102,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F102,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F102,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F102,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F102,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F102,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F103,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F103,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F103,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F103,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F103,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F103,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"SUMIF($F$330:$F$4145,$F104,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F104,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F104,W$335:W$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F104,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F104,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F104,AF$335:AF$4135))","v":0},{"$f":"SUM(AE104:AF104)","v":0},0,{"$f":"SUMIF($F$330:$F$4145,$F104,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F104,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F104,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F105,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F105,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F105,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F105,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F105,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F105,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F106,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F106,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F106,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F106,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F106,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F106,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F107,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F107,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F107,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F107,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F107,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F107,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F108,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F108,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F108,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F108,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F108,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F108,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Operating leases",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F109,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F109,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F109,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F109,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F109,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F109,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F110,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F110,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F110,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F110,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F110,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F110,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Property payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F111,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F111,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F111,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F111,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F111,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F111,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F112,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F112,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F112,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F112,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F112,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F112,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F113,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F113,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F113,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F113,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F113,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F113,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Training and development",null,null,{"$f":"SUMIF($F$330:$F$4145,$F114,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F114,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F114,W$335:W$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F114,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F114,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F114,AF$335:AF$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F114,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F114,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F114,AO$335:AO$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F114,AR$330:AR$4145)","v":0},0,0,0]
[0,null,null,null,null,"Operating payments",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F115,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F115,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F115,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F115,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F115,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F115,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F116,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F116,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F116,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F116,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F116,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F116,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F117","v":"AdministrationInterest and rent on land"},null,"Interest and rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F117,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F117,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F117,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F117,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D117,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F117,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D117,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F117,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F118,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F118,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F118,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F118,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F118,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F118,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F119,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F119,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F119,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F119,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F119,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F119,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[1,"Transfers and subsidies",{"$f":"IF(B120=F120,1,0)","v":1},null,null,"Transfers and subsidies",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V121+V128+V131+V132+V133+V140+V141","v":0},{"$f":"+W121+W128+W131+W132+W133+W140+W141","v":0},0,0,0,0,0,0,0,{"$f":"+AE121+AE128+AE131+AE132+AE133+AE140+AE141","v":0},{"$f":"+AF121+AF128+AF131+AF132+AF133+AF140+AF141","v":0},0,0,0,0,0,0,0,{"$f":"+AN121+AN128+AN131+AN132+AN133+AN140+AN141","v":0},{"$f":"+AO121+AO128+AO131+AO132+AO133+AO140+AO141","v":0},0,0,0,0,0,0]
[0,"Provinces and municipalities",{"$f":"IF(B121=F121,1,0)","v":1},{"$f":"$G$8&F121","v":"AdministrationProvinces and municipalities"},null,"Provinces and municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F121,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F121,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F121,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F121,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D121,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F121,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D121,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F121,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,"Provinces",1,null,null,"Provinces",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F122,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F122,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F122,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F122,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F122,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F122,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Provincial Revenue Funds",1,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F123,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F123,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F123,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F123,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F123,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F123,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Provincial agencies and funds",1,null,null,"Provincial agencies and funds",null,null,{"$f":"SUMIF($F$330:$F$4145,$F124,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F124,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F124,W$335:W$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F124,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F124,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F124,AF$335:AF$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F124,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F124,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F124,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Municipalities",1,null,null,"Municipalities",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F125,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F125,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F125,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F125,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F125,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F125,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Municipal bank accounts",1,null,null,"Municipal bank accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F126,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F126,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F126,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F126,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F126,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F126,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Municipal agencies and funds",1,null,null,"Municipal agencies and funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F127,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F127,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F127,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F127,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F127,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F127,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies and accounts",1,{"$f":"$G$8&F128","v":"AdministrationDepartmental agencies and accounts"},null,"Departmental agencies and accounts",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F128,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F128,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F128,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F128,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D128,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F128,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D128,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F128,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,"Social security funds",1,null,null,"Social security funds",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F129,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F129,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F129,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F129,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F129,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F129,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Departmental agencies (non-business entities)",1,null,null,"Departmental agencies (non-business entities)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F130,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F130,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F130,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F130,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F130,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F130,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Higher education institutions",1,{"$f":"$G$8&F131","v":"AdministrationHigher education institutions"},null,"Higher education institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F131,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F131,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F131,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F131,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D131,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F131,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D131,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F131,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,"Foreign governments and international organisations",1,"AdministrationForeign governments and international organisations",null,"Foreign governments and international organisations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F132,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F132,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F132,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F132,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D132,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F132,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D132,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F132,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,"Public corporations and private enterprises",1,"AdministrationPublic corporations and private enterprises",null,"Public corporations and private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F133,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F133,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F133,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F133,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D133,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F133,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D133,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F133,AO$356:AO$4145))","v":0},{"$f":"SUM(AN133:AO133)","v":0},{"$f":"IF(ISERROR(AM133+AP133),0,AM133+AP133)","v":0},0,0,0,0]
[0,"Public corporations",1,null,null,"Public corporations",null,null,{"$f":"SUMIF($F$330:$F$4145,$F134,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F134,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F134,W$335:W$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F134,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F134,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F134,AF$335:AF$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F134,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F134,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F134,AO$335:AO$4135))","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F134,AR$330:AR$4145)","v":0},0,0,0]
[0,"Subsidies on products and production (pc)",1,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F135,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F135,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F135,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F135,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F135,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F135,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Other transfers to public corporations",1,null,null,"Other transfers to public corporations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F136,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F136,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F136,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F136,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F136,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F136,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Private enterprises",1,null,null,"Private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F137,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F137,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F137,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F137,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F137,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F137,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Subsidies on products and production (pe)",1,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F138,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F138,W$335:W$4135))","v":0},{"$f":"SUM(V138:W138)","v":0},{"$f":"IF(ISERROR(U138+X138),0,U138+X138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F138,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F138,AF$335:AF$4135))","v":0},{"$f":"SUM(AE138:AF138)","v":0},{"$f":"IF(ISERROR(AD138+AG138),0,AD138+AG138)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F138,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F138,AO$335:AO$4135))","v":0},{"$f":"SUM(AN138:AO138)","v":0},{"$f":"IF(ISERROR(AM138+AP138),0,AM138+AP138)","v":0},0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F139,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I139:AU139,\"<>0\")-COUNTBLANK(I139:AU139))<>0,1,0))","v":0},"Other transfers to private enterprises",1,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F139,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F139,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F139,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F139,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F139,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F139,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Non-profit institutions",1,{"$f":"$G$8&F140","v":"AdministrationNon-profit institutions"},null,"Non-profit institutions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F140,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F140,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F140,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F140,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D140,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F140,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D140,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F140,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,"Households",1,{"$f":"$G$8&F141","v":"AdministrationHouseholds"},null,"Households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F141,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F141,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F141,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F141,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D141,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F141,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D141,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F141,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,"Social benefits",1,null,null,"Social benefits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F142,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F142,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F142,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F142,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F142,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F142,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,"Other transfers to households",1,null,null,"Other transfers to households",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F143,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F143,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F143,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F143,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F143,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F143,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUMIF($F$330:$F$4145,$F144,I$330:I$4145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V145+V148+V151+V152+V153+V154+V155","v":0},{"$f":"+W145+W148+W151+W152+W153+W154+W155","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F144,Z$330:Z$4145)","v":0},0,0,0,0,{"$f":"+AE145+AE148+AE151+AE152+AE153+AE154+AE155","v":0},{"$f":"+AF145+AF148+AF151+AF152+AF153+AF154+AF155","v":0},0,0,{"$f":"SUMIF($F$330:$F$4145,$F144,AI$330:AI$4145)","v":0},0,0,0,0,{"$f":"+AN145+AN148+AN151+AN152+AN153+AN154+AN155","v":0},{"$f":"+AO145+AO148+AO151+AO152+AO153+AO154+AO155","v":0},0,0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F145,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I145:AU145,\"<>0\")-COUNTBLANK(I145:AU145))<>0,1,0))","v":0},null,null,{"$f":"$G$8&F145","v":"AdministrationBuildings and other fixed structures"},null,"Buildings and other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F145,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F145,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F145,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F145,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D145,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F145,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D145,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F145,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Buildings",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F146,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F146,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F146,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F146,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F146,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F146,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F147,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F147,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F147,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F147,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F147,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F147,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F148","v":"AdministrationMachinery and equipment"},null,"Machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F148,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F148,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F148,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F148,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D148,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F148,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D148,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F148,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Transport equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F149,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F149,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F149,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F149,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F149,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F149,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F150,V$335:V$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F150,W$335:W$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F150,AE$335:AE$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F150,AF$335:AF$4135))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F150,AN$335:AN$4135))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),0,SUMIF($F$335:$F$4135,$F150,AO$335:AO$4135))","v":0},0,0,0,0,0,0]
[0,null,null,{"$f":"$G$8&F151","v":"AdministrationHeritage assets"},null,"Heritage assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F151,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F151,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F151,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F151,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D151,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F151,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D151,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F151,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationSpecialised military assets",null,"Specialised military assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F152,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F152,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F152,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F152,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D152,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F152,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D152,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F152,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationBiological assets",null,"Biological assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F153,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F153,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F153,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F153,AF$356:AF$4145))","v":0},{"$f":"SUM(AE153:AF153)","v":0},{"$f":"IF(ISERROR(AD153+AG153),0,AD153+AG153)","v":0},0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D153,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F153,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D153,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F153,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationLand and sub-soil assets",null,"Land and sub-soil assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F154,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F154,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F154,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F154,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D154,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F154,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D154,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F154,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[0,null,null,"AdministrationSoftware and other intangible assets",null,"Software and other intangible assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F155,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F155,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F155,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F155,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D155,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F155,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D155,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F155,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[1,null,null,"AdministrationPayments for financial assets",null,"Payments for financial assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$Z$14:$Z$113),\nSUMIF($F$356:$F$4145,$F156,V$356:V$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$O$14:$O$113),\nSUMIF($F$356:$F$4145,$F156,W$356:W$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AA$14:$AA$113),\nSUMIF($F$356:$F$4145,$F156,AE$356:AE$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$P$14:$P$113),\nSUMIF($F$356:$F$4145,$F156,AF$356:AF$4145))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$C$14:$C$113,$D156,Reprioritisation!$AB$14:$AB$113),\nSUMIF($F$356:$F$4145,$F156,AN$356:AN$4145))","v":0},{"$f":"IF(AND(Settings!$A$3=1,Settings!$A$5=\"TRUE\"),\nSUMIF(Reprioritisation!$B$14:$B$113,$D156,Reprioritisation!$Q$14:$Q$113),\nSUMIF($F$356:$F$4145,$F156,AO$356:AO$4145))","v":0},0,0,0,0,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I74,I120,I144,I156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V74,V120,V144,V156)","v":0},{"$f":"SUM(W74,W120,W144,W156)","v":0},{"$f":"SUM(V158:W158)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI74,AI120,AI144,AI156)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AR74,AR120,AR144,AR156)","v":0},0,0,0]
[1]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I145","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M160:Q160)","v":0},{"$f":"+S145","v":0},{"$f":"SUM(T161:T162)","v":0},{"$f":"+U145","v":0},{"$f":"+V145","v":0},{"$f":"+W145","v":0},{"$f":"SUM(X161:X162)","v":0},0,0,0,0,0,{"$f":"+AD145","v":0},{"$f":"+AE145","v":0},{"$f":"+AF145","v":0},{"$f":"SUM(AG161:AG162)","v":0},{"$f":"SUM(AH161:AH162)","v":0},0,{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"SUM(AK161:AK162)","v":0},{"$f":"SUM(AL161:AL162)","v":0},{"$f":"+AM145","v":0},{"$f":"+AN145","v":0},{"$f":"+AO145","v":0},{"$f":"SUM(AP161:AP162)","v":0},{"$f":"SUM(AQ161:AQ162)","v":0},0,{"$f":"SUM(AS161:AS162)","v":0},{"$f":"SUM(AT161:AT162)","v":0},{"$f":"SUM(AU161:AU162)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,{"$f":"SUMIF($F$337:$F$4082,$F162,I$337:I$4082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M162:Q162)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,S$337:S$4082)","v":0},{"$f":"R162-S162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,U$337:U$4082)","v":0},0,0,{"$f":"SUM(V162:W162)","v":0},{"$f":"U162+X162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,Z$337:Z$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AA$337:AA$4082)","v":0},{"$f":"U162+X162+Z162+AA162","v":0},{"$f":"AB162-U162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AD$337:AD$4082)","v":0},0,0,{"$f":"SUM(AE162:AF162)","v":0},{"$f":"AD162+AG162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AI$337:AI$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AJ$337:AJ$4082)","v":0},{"$f":"AD162+AG162+AI162+AJ162","v":0},{"$f":"AK162-AD162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AM$337:AM$4082)","v":0},0,0,{"$f":"SUM(AN162:AO162)","v":0},{"$f":"AM162+AP162","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AR$337:AR$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F162,AS$337:AS$4082)","v":0},{"$f":"AM162+AP162+AR162+AS162","v":0},{"$f":"AT162-AM162","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M163:Q163)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,S$337:S$4082)","v":0},{"$f":"R163-S163","v":0},0,0,0,{"$f":"SUM(V163:W163)","v":0},{"$f":"U163+X163","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,Z$337:Z$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AA$337:AA$4082)","v":0},{"$f":"U163+X163+Z163+AA163","v":0},{"$f":"AB163-U163","v":0},0,0,0,{"$f":"SUM(AE163:AF163)","v":0},{"$f":"AD163+AG163","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AI$337:AI$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AJ$337:AJ$4082)","v":0},{"$f":"AD163+AG163+AI163+AJ163","v":0},{"$f":"AK163-AD163","v":0},0,0,0,{"$f":"SUM(AN163:AO163)","v":0},{"$f":"AM163+AP163","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AR$337:AR$4082)","v":0},{"$f":"SUMIF($F$337:$F$4082,$F163,AS$337:AS$4082)","v":0},{"$f":"AM163+AP163+AR163+AS163","v":0},{"$f":"AT163-AM163","v":0}]
[]
[]
[]
[1,null,null,null,null,"Funding related to residential accommodation for employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"SUM(W167:X167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AB$322:AB$4062)","v":0},{"$f":"AB167-U167","v":0},null,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"SUM(AF167:AG167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AK$322:AK$4062)","v":0},{"$f":"AK167-AD167","v":0},null,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"SUM(AO167:AP167)","v":0},null,null,{"$f":"SUMIF($F$321:$F$4062,$F167,AT$322:AT$4062)","v":0},{"$f":"AT167-AM167","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I158-I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Check: Detail of Transfers less Transfers Economic classification",null,null,{"$f":"I290-I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Settings!$A$5=\"FALSE\",V290-V120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",W290-W120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",X290-X120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",Y290-Y120,0)","v":0},{"$f":"Z290-Z120","v":0},{"$f":"AA290-AA120","v":0},{"$f":"AB290-AB120","v":0},{"$f":"AC290-AC120","v":0},{"$f":"AD290-AD120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AE290-AE120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AF290-AF120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AG290-AG120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AH290-AH120,0)","v":0},{"$f":"AI290-AI120","v":0},{"$f":"AJ290-AJ120","v":0},{"$f":"AK290-AK120","v":0},{"$f":"AL290-AL120","v":0},{"$f":"AM290-AM120","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AN290-AN120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AO290-AO120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AP290-AP120,0)","v":0},{"$f":"IF(Settings!$A$5=\"FALSE\",AQ290-AQ120,0)","v":0},{"$f":"AR290-AR120","v":0},{"$f":"AS290-AS120","v":0},{"$f":"AT290-AT120","v":0},{"$f":"AU290-AU120","v":0}]
[1]
[null,null,null,null,null,"Check: Programme Performance indicators",null,null,{"$f":"IF(AND(I$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(I$16:I$35,\"=0\")+COUNTBLANK(I$16:I$35))=20))),1,0)","v":0},{"$f":"IF(AND(J$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(J$16:J$35,\"=0\")+COUNTBLANK(J$16:J$35))=20))),1,0)","v":0},{"$f":"IF(AND(K$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(K$16:K$35,\"=0\")+COUNTBLANK(K$16:K$35))=20))),1,0)","v":0},{"$f":"IF(AND(L$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(L$16:L$35,\"=0\")+COUNTBLANK(L$16:L$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(T$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(M$16:M$35,\"=0\")+COUNTBLANK(M$16:M$35))=20))),1,0)","v":0},null,null,null,null,{"$f":"IF(AND(Y$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(O$16:O$35,\"=0\")+COUNTBLANK(O$16:O$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(P$16:P$35,\"=0\")+COUNTBLANK(P$16:P$35))=20))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$72>0,(OR((COUNTIF($F$16:$F$35,\"=0\")+COUNTBLANK($F$16:$F$35))=20,(COUNTIF($G$16:$G$35,\"=0\")+COUNTBLANK($G$16:$G$35))=20,\n(COUNTIF(Q$16:Q$35,\"=0\")+COUNTBLANK(Q$16:Q$35))=20))),1,0)","v":0}]
[]
[null,null,null,null,null,"Check: Payments for financial assets",null,null,{"$f":"+I156-SUM(I298:I310)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S298:S310)","v":0},null,{"$f":"+U156-SUM(U298:U310)","v":0},{"$f":"+V156-SUM(V298:V310)","v":0},{"$f":"+W156-SUM(W298:W310)","v":0},{"$f":"+X156-SUM(X298:X310)","v":0},null,{"$f":"+Z156-SUM(Z298:Z310)","v":0},{"$f":"+AA156-SUM(AA298:AA310)","v":0},null,{"$f":"+AC156-SUM(AC298:AC310)","v":0},{"$f":"+AD156-SUM(AD298:AD310)","v":0},{"$f":"+AE156-SUM(AE298:AE310)","v":0},{"$f":"+AF156-SUM(AF298:AF310)","v":0},{"$f":"+AG156-SUM(AG298:AG310)","v":0},null,{"$f":"+AI156-SUM(AI298:AI310)","v":0},{"$f":"+AJ156-SUM(AJ298:AJ310)","v":0},null,{"$f":"+AL156-SUM(AL298:AL310)","v":0},{"$f":"+AM156-SUM(AM298:AM310)","v":0},{"$f":"+AN156-SUM(AN298:AN310)","v":0},{"$f":"+AO156-SUM(AO298:AO310)","v":0},{"$f":"+AP156-SUM(AP298:AP310)","v":0}]
[]
[]
[]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
[1,null,null,null,null,"DETAIL OF TRANSFERS AND SUBSIDIES",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Recipient",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nreallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Specifically and exclusively (S & E) appropriated","Type","Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M185:Q185)","v":0},null,{"$f":"R185-S185","v":0},null,null,null,{"$f":"SUM(V185:W185)","v":0},{"$f":"U185+X185","v":0},null,null,{"$f":"Y185+Z185+AA185","v":0},{"$f":"AB185-U185","v":0},null,null,null,{"$f":"SUM(AE185:AF185)","v":0},{"$f":"AD185+AG185","v":0},null,null,{"$f":"AH185+AI185+AJ185","v":0},{"$f":"AK185-AD185","v":0},null,null,null,{"$f":"SUM(AN185:AO185)","v":0},{"$f":"AM185+AP185","v":0},null,null,{"$f":"AQ185+AR185+AS185","v":0},{"$f":"AT185-AM185","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I185:$AU185)<>0,OR($F185=\"\",$AW185=\"\",$AX185=\"\",$BB185=\"\",$BC185=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F186:BB186,\"<>0\")-COUNTBLANK(F186:BB186))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R186-S186","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH186+AI186+AJ186","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ186+AR186+AS186","v":0},0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN189:AO189)","v":0},0,null,null,0,{"$f":"AT189-AM189","v":0},null,null,null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD190+AG190","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M217:Q217)","v":0},null,0,null,null,null,{"$f":"SUM(V217:W217)","v":0},{"$f":"U217+X217","v":0},null,null,{"$f":"Y217+Z217+AA217","v":0},{"$f":"AB217-U217","v":0},null,null,null,{"$f":"SUM(AE217:AF217)","v":0},{"$f":"AD217+AG217","v":0},null,null,0,{"$f":"AK217-AD217","v":0},null,null,null,{"$f":"SUM(AN217:AO217)","v":0},{"$f":"AM217+AP217","v":0},null,null,0,{"$f":"AT217-AM217","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I217:$AU217)<>0,OR($F217=\"\",$AW217=\"\",$AX217=\"\",$BB217=\"\",$BC217=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F218:BB218,\"<>0\")-COUNTBLANK(F218:BB218))<>0,1,0)","v":0},null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R219-S219","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V226:W226)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,49,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,53,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,65,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M249:Q249)","v":0},null,0,null,null,null,{"$f":"SUM(V249:W249)","v":0},{"$f":"U249+X249","v":0},null,null,{"$f":"Y249+Z249+AA249","v":0},{"$f":"AB249-U249","v":0},null,null,null,{"$f":"SUM(AE249:AF249)","v":0},{"$f":"AD249+AG249","v":0},null,null,0,{"$f":"AK249-AD249","v":0},null,null,null,{"$f":"SUM(AN249:AO249)","v":0},{"$f":"AM249+AP249","v":0},null,null,0,{"$f":"AT249-AM249","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM($I249:$AU249)<>0,OR($F249=\"\",$AW249=\"\",$AX249=\"\",$BB249=\"\",$BC249=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,66,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH250+AI250+AJ250","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ250+AR250+AS250","v":0},0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,68,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,69,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R253-S253","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,70,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,71]
[0,null,null,null,72]
[0,null,null,null,73]
[0,null,null,null,74]
[0,null,null,null,75]
[0,null,null,null,76]
[0,null,null,null,77]
[0,null,null,null,78]
[0,null,null,null,79]
[0,null,null,null,80]
[0,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F269:BB269,\"<>0\")-COUNTBLANK(F269:BB269))<>0,1,0)","v":0},null,null,null,85,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M269:Q269)","v":0},null,0,null,null,null,{"$f":"SUM(V269:W269)","v":0},{"$f":"U269+X269","v":0},null,null,{"$f":"Y269+Z269+AA269","v":0},{"$f":"AB269-U269","v":0},null,null,null,{"$f":"SUM(AE269:AF269)","v":0},{"$f":"AD269+AG269","v":0},null,null,0,{"$f":"AK269-AD269","v":0},null,null,null,{"$f":"SUM(AN269:AO269)","v":0},{"$f":"AM269+AP269","v":0},null,null,0,{"$f":"AT269-AM269","v":0},null,null,null,null,null,null,null,null,""]
[0,null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH270+AI270+AJ270","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ270+AR270+AS270","v":0},0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[0,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"Equitable shares and direct conditional allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic classification","Current/Capital","Subprogramme","Division of revenue category",null,"Purpose of transfer payment","Description of transfer payment"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R276-S276","v":0},null,null,null,{"$f":"SUM(V276:W276)","v":0},{"$f":"U276+X276","v":0},null,null,{"$f":"Y276+Z276+AA276","v":0},{"$f":"AB276-U276","v":0},null,null,null,{"$f":"SUM(AE276:AF276)","v":0},{"$f":"AD276+AG276","v":0},null,null,{"$f":"AH276+AI276+AJ276","v":0},{"$f":"AK276-AD276","v":0},null,null,null,{"$f":"SUM(AN276:AO276)","v":0},{"$f":"AM276+AP276","v":0},null,null,{"$f":"AQ276+AR276+AS276","v":0},{"$f":"AT276-AM276","v":0},null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ276,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,{"$f":"IF(AND(SUM($I276:$AU276)<>0,OR($F276=\"\",$AW276=\"\",$AX276=\"\",$AY276=\"\",$AZ276=\"\",$BB276=\"\",$BC276=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F277:BB277,\"<>0\")-COUNTBLANK(F277:BB277))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R277-S277","v":0},null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ277,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ278,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD279+AG279","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ279,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ280,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ281,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ282,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ283,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ284,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V285:W285)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ285,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,{"$f":"U286+X286","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ286,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ287,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ288,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[0,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE289:AF289)","v":0},0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,{"$f":"IF(ISERROR(INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0))),\"\",INDEX((Cover!$BR$3:$BR$12),MATCH(AZ289,Cover!$BQ$3:$BQ$12,0)))","v":""},null,null,null,null,null,null,""]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I185:I289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V185:V289)","v":0},0,{"$f":"SUM(V290:W290)","v":0},{"$f":"U290+X290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE290:AF290)","v":0},{"$f":"AD290+AG290","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AN290:AO290)","v":0},{"$f":"AM290+AP290","v":0},0,0,0,0]
[1]
[]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[1,null,null,null,null,"DETAIL OF PAYMENTS FOR FINANCIAL ASSETS",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Rand thousand",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline Reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nreallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[1,null,null,null,null,"Description",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Subprogramme",null,"Purpose of payment","Description of payment",{"$f":"IF(COUNTBLANK(BA298:BA310)<>13,1,0)","v":0}]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M298:Q298)","v":0},null,{"$f":"R298-S298","v":0},null,null,null,{"$f":"SUM(V298:W298)","v":0},{"$f":"U298+X298","v":0},null,null,{"$f":"Y298+Z298+AA298","v":0},{"$f":"AB298-U298","v":0},null,null,null,{"$f":"SUM(AE298:AF298)","v":0},{"$f":"AD298+AG298","v":0},null,null,{"$f":"AH298+AI298+AJ298","v":0},{"$f":"AK298-AD298","v":0},null,null,null,{"$f":"SUM(AN298:AO298)","v":0},{"$f":"AM298+AP298","v":0},null,null,{"$f":"AQ298+AR298+AS298","v":0},{"$f":"AT298-AM298","v":0},null,null,null,null,null,{"$f":"IF(AND(SUM($I298:$AU298)<>0,OR($F298=\"\",$F298=0,AW298=\"\",$AW298=0,$AY298=\"\",$AZ298=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F299:AY299,\"<>0\")-COUNTBLANK(F299:AY299))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH299+AI299+AJ299","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ299+AR299+AS299","v":0},0,null,null,null,null,null,{"$f":"IF(AND(SUM($I299:$AU299)<>0,OR($F299=\"\",$F299=0,AW299=\"\",$AW299=0,$AY299=\"\",$AZ299=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M301:Q301)","v":0},null,{"$f":"R301-S301","v":0},null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE301:AF301)","v":0},0,null,null,{"$f":"AH301+AI301+AJ301","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ301+AR301+AS301","v":0},0,null,null,null,null,null,""]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M304:Q304)","v":0},null,{"$f":"R304-S304","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AH304+AI304+AJ304","v":0},0,null,null,null,0,0,null,null,{"$f":"AQ304+AR304+AS304","v":0},0,null,null,null,null,null,""]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[{"$f":"IF(SUM(COUNTIF(F307:AY307,\"<>0\")-COUNTBLANK(F307:AY307))<>0,1,0)","v":0},null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M307:Q307)","v":0},null,{"$f":"R307-S307","v":0},null,null,null,{"$f":"SUM(V307:W307)","v":0},{"$f":"U307+X307","v":0},null,null,{"$f":"Y307+Z307+AA307","v":0},{"$f":"AB307-U307","v":0},null,null,null,{"$f":"SUM(AE307:AF307)","v":0},{"$f":"AD307+AG307","v":0},null,null,{"$f":"AH307+AI307+AJ307","v":0},{"$f":"AK307-AD307","v":0},null,null,null,{"$f":"SUM(AN307:AO307)","v":0},{"$f":"AM307+AP307","v":0},null,null,{"$f":"AQ307+AR307+AS307","v":0},{"$f":"AT307-AM307","v":0},null,null,null,null,null,""]
[0,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,{"$f":"IF(AND(SUM($I308:$AU308)<>0,OR($F308=\"\",$F308=0,AW308=\"\",$AW308=0,$AY308=\"\",$AZ308=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[{"$f":"IF(SUM(COUNTIF(F309:AY309,\"<>0\")-COUNTBLANK(F309:AY309))<>0,1,0)","v":0},null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M309:Q309)","v":0},null,{"$f":"R309-S309","v":0},null,null,null,{"$f":"SUM(V309:W309)","v":0},{"$f":"U309+X309","v":0},null,null,{"$f":"Y309+Z309+AA309","v":0},{"$f":"AB309-U309","v":0},null,null,null,{"$f":"SUM(AE309:AF309)","v":0},{"$f":"AD309+AG309","v":0},null,null,{"$f":"AH309+AI309+AJ309","v":0},{"$f":"AK309-AD309","v":0},null,null,null,{"$f":"SUM(AN309:AO309)","v":0},{"$f":"AM309+AP309","v":0},null,null,{"$f":"AQ309+AR309+AS309","v":0},{"$f":"AT309-AM309","v":0},null,null,null,null,null,{"$f":"IF(AND(SUM($I309:$AU309)<>0,OR($F309=\"\",$F309=0,AW309=\"\",$AW309=0,$AY309=\"\",$AZ309=\"\")),\"Complete all the columns!\",\"\")","v":""}]
[0,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,null,null,""]
[1,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[1,null,null,null,null,"Programme name",{"$f":"$G$8","v":"Administration"}]
[1,null,null,null,null,"SPECIFICALLY AND EXCLUSIVELY APPROPRIATED (Current/ Capital Payments)",null,null,{"$f":"MyYearP1","v":"2018/19"}]
[1,null,null,null,null,"Rand thousand",null,null,"Total","Current payments",null,null,"Payments for capital assets","Payments for financial assets"]
[1,null,null,null,null,"Description","Purpose",null,null,"Compensation\nof employees","Goods and services","Other"]
[1,null,null,null,1,null,null,null,{"$f":"SUM(J317:N317)","v":0}]
[{"$f":"IF(SUM(COUNTIF(F318:N318,\"<>0\")-COUNTBLANK(F318:N318))<>0,1,0)","v":0},null,null,null,2,null,null,null,0]
[0,null,null,null,3,null,null,null,0]
[0,null,null,null,4,null,null,null,0]
[0,null,null,null,5,null,null,null,0]
[0,null,null,null,6,null,null,null,0]
[0,null,null,null,7,null,null,null,0]
[0,null,null,null,8,null,null,null,0]
[0,null,null,null,9,null,null,null,0]
[0,null,null,null,10,null,null,null,0]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[30,{"$f":"A4535","v":30},null,null,null,"Programme",{"$f":"IF($G$8=\"\",\"\",$G$8)","v":"Administration"}]
[1,null,null,null,{"$f":"B4535","v":30},"Subprogramme name",{"$f":"IF(OFFSET($F$43,A4535+3,0)<>\"\",OFFSET($F$43,A4535+3,0),\"\")","v":"Salaries and wages"}]
[1,null,null,null,null,"Subprogramme manager",null,null,null,"Post:"]
[1]
[1,null,null,null,null,"Subprogramme purpose"]
[1]
[1]
[1,null,null,null,null,"Performance and operations information"]
[1,null,null,null,null,"Performance Indicator","Outcome to which it contributes","Output related to 14 outcomes",null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","AENE Target","Preliminary\nresult","Target","2017 Budget target","Change in indicative baseline target","Revised indicative baseline target","Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in indicative baseline target","Revised indicative baseline target",null,null,null,"Indicative baseline reallocation \n(R thousand)/ Comment",null,null,"2017 Budget target","Change in planning baseline target","Revised planning baseline target",null,null,null,"Planning baseline reallocation \n(R thousand)/ Comment"]
[1,null,null,null,1]
[{"$f":"IF(SUM(COUNTIF(F4546:AF4546,\"<>0\")-COUNTBLANK(F4546:AF4546))<>0,1,0)","v":0},null,null,null,2]
[0,null,null,null,3]
[0,null,null,null,4]
[0,null,null,null,5]
[0,null,null,null,6]
[0,null,null,null,7]
[0,null,null,null,8]
[0,null,null,null,9]
[null,null,null,null,10]
[1,null,null,null,null,null,null,null,{"$f":"OFFSET(Outputs,0,MATCH($G4555,MyOutcomeCat,0)-1,,1)","v":{"$error":"#N/A"}}]
[1,null,null,null,null,"Financial Information",null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(I4659:AU4659,\">0.5\")+COUNTIF(I4659:AU4659,\"<-0.49999\")<>0,\"Inconsistencies between subprogrammes and economic classification\",\"\")","v":""},null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=3,\"Audited outcome\",\"Preliminary outcome\")","v":"Preliminary outcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budget   increase","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total indicative baseline \nreallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,null,"Main Sub-subprogrammes","Non-recurring units"]
[1,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4561:Q4561)","v":0},null,{"$f":"R4561-S4561","v":0},null,null,null,{"$f":"SUM(V4561:W4561)","v":0},{"$f":"U4561+X4561","v":0},null,null,{"$f":"U4561+X4561+Z4561+AA4561","v":0},{"$f":"AB4561-U4561","v":0},null,null,null,{"$f":"SUM(AE4561:AF4561)","v":0},{"$f":"AD4561+AG4561","v":0},null,null,{"$f":"AD4561+AG4561+AI4561+AJ4561","v":0},{"$f":"AK4561-AD4561","v":0},null,null,null,{"$f":"SUM(AN4561:AO4561)","v":0},{"$f":"AM4561+AP4561","v":0},null,null,{"$f":"AM4561+AP4561+AR4561+AS4561","v":0},{"$f":"AT4561-AM4561","v":0}]
[{"$f":"IF(SUM(COUNTIF(F4562:AU4562,\"<>0\")-COUNTBLANK(F4562:AU4562))<>0,1,0)","v":0},null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4562:Q4562)","v":0},null,{"$f":"R4562-S4562","v":0},null,null,null,0,{"$f":"U4562+X4562","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AN4562:AO4562)","v":0},{"$f":"AM4562+AP4562","v":0},null,null,{"$f":"AM4562+AP4562+AR4562+AS4562","v":0},0]
[0,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,{"$f":"AM4563+AP4563+AR4563+AS4563","v":0},0]
[0,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,{"$f":"AD4565+AG4565","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,10,"Other",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I4561:I4570)","v":0},0,0,0,0,{"$f":"SUM(N4561:N4570)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4561:Z4570)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG4561:AG4570)","v":0},{"$f":"SUM(AH4561:AH4570)","v":0},{"$f":"SUM(AI4561:AI4570)","v":0},{"$f":"SUM(AJ4561:AJ4570)","v":0},{"$f":"SUM(AK4561:AK4570)","v":0},{"$f":"SUM(AL4561:AL4570)","v":0},0,0,0,{"$f":"SUM(AP4561:AP4570)","v":0},{"$f":"SUM(AQ4561:AQ4570)","v":0},{"$f":"SUM(AR4561:AR4570)","v":0},{"$f":"SUM(AS4561:AS4570)","v":0},{"$f":"SUM(AT4561:AT4570)","v":0},{"$f":"SUM(AU4561:AU4570)","v":0}]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U4572+X4572","v":0},null,null,null,null,null,null,null,null,{"$f":"AD4572+AG4572","v":0},null,null,null,null,null,null,null,null,{"$f":"AM4572+AP4572","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I4574,I4577,I4616)","v":0},0,0,0,0,{"$f":"SUM(N4574,N4577,N4616)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U4573+X4573","v":0},{"$f":"SUM(Z4574,Z4577,Z4616)","v":0},{"$f":"SUM(AA4574,AA4577,AA4616)","v":0},{"$f":"U4573+X4573+Z4573+AA4573","v":0},0,0,0,0,{"$f":"SUM(AG4574,AG4577,AG4616)","v":0},{"$f":"AD4573+AG4573","v":0},{"$f":"SUM(AI4574,AI4577,AI4616)","v":0},{"$f":"SUM(AJ4574,AJ4577,AJ4616)","v":0},{"$f":"AD4573+AG4573+AI4573+AJ4573","v":0},{"$f":"SUM(AL4574,AL4577,AL4616)","v":0},0,0,0,{"$f":"SUM(AP4574,AP4577,AP4616)","v":0},{"$f":"AM4573+AP4573","v":0},{"$f":"SUM(AR4574,AR4577,AR4616)","v":0},{"$f":"SUM(AS4574,AS4577,AS4616)","v":0},{"$f":"AM4573+AP4573+AR4573+AS4573","v":0},{"$f":"SUM(AU4574,AU4577,AU4616)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4574,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4574:AU4574,\"<>0\")-COUNTBLANK(I4574:AU4574))<>0,1,0))","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I4575:I4576)","v":0},0,0,0,0,{"$f":"SUM(N4575:N4576)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"U4574+X4574","v":0},{"$f":"SUM(Z4575:Z4576)","v":0},{"$f":"SUM(AA4575:AA4576)","v":0},{"$f":"U4574+X4574+Z4574+AA4574","v":0},0,0,0,0,{"$f":"SUM(AG4575:AG4576)","v":0},{"$f":"AD4574+AG4574","v":0},{"$f":"SUM(AI4575:AI4576)","v":0},{"$f":"SUM(AJ4575:AJ4576)","v":0},{"$f":"AD4574+AG4574+AI4574+AJ4574","v":0},{"$f":"SUM(AL4575:AL4576)","v":0},0,0,0,{"$f":"SUM(AP4575:AP4576)","v":0},{"$f":"AM4574+AP4574","v":0},{"$f":"SUM(AR4575:AR4576)","v":0},{"$f":"SUM(AS4575:AS4576)","v":0},{"$f":"AM4574+AP4574+AR4574+AS4574","v":0},{"$f":"SUM(AU4575:AU4576)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4575:Q4575)","v":0},null,{"$f":"R4575-S4575","v":0},null,null,null,{"$f":"SUM(V4575:W4575)","v":0},{"$f":"U4575+X4575","v":0},null,null,{"$f":"U4575+X4575+Z4575+AA4575","v":0},{"$f":"AB4575-U4575","v":0},null,null,null,{"$f":"SUM(AE4575:AF4575)","v":0},{"$f":"AD4575+AG4575","v":0},null,null,{"$f":"AD4575+AG4575+AI4575+AJ4575","v":0},{"$f":"AK4575-AD4575","v":0},null,null,null,{"$f":"SUM(AN4575:AO4575)","v":0},{"$f":"AM4575+AP4575","v":0},null,null,{"$f":"AM4575+AP4575+AR4575+AS4575","v":0},{"$f":"AT4575-AM4575","v":0}]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4576:Q4576)","v":0},null,{"$f":"R4576-S4576","v":0},null,null,null,{"$f":"SUM(V4576:W4576)","v":0},{"$f":"U4576+X4576","v":0},null,null,{"$f":"U4576+X4576+Z4576+AA4576","v":0},{"$f":"AB4576-U4576","v":0},null,null,null,{"$f":"SUM(AE4576:AF4576)","v":0},{"$f":"AD4576+AG4576","v":0},null,null,{"$f":"AD4576+AG4576+AI4576+AJ4576","v":0},{"$f":"AK4576-AD4576","v":0},null,null,null,{"$f":"SUM(AN4576:AO4576)","v":0},{"$f":"AM4576+AP4576","v":0},null,null,{"$f":"AM4576+AP4576+AR4576+AS4576","v":0},{"$f":"AT4576-AM4576","v":0}]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"SUM(I4578:I4615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4578:Z4615)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4578:AH4615)","v":0},0,0,{"$f":"SUM(AK4578:AK4615)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4578:AQ4615)","v":0},0,0,{"$f":"SUM(AT4578:AT4615)","v":0},0]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4578:Q4578)","v":0},null,{"$f":"R4578-S4578","v":0},null,null,null,{"$f":"SUM(V4578:W4578)","v":0},{"$f":"U4578+X4578","v":0},null,null,{"$f":"U4578+X4578+Z4578+AA4578","v":0},{"$f":"AB4578-U4578","v":0},null,null,null,{"$f":"SUM(AE4578:AF4578)","v":0},{"$f":"AD4578+AG4578","v":0},null,null,{"$f":"AD4578+AG4578+AI4578+AJ4578","v":0},{"$f":"AK4578-AD4578","v":0},null,null,null,{"$f":"SUM(AN4578:AO4578)","v":0},{"$f":"AM4578+AP4578","v":0},null,null,{"$f":"AM4578+AP4578+AR4578+AS4578","v":0},{"$f":"AT4578-AM4578","v":0}]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,{"$f":"SUM(AE4583:AF4583)","v":0},{"$f":"AD4583+AG4583","v":0},null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"SUM(V4584:W4584)","v":0},{"$f":"U4584+X4584","v":0},null,null,0,0,null,null,null,{"$f":"SUM(AE4584:AF4584)","v":0},{"$f":"AD4584+AG4584","v":0},null,null,0,0,null,null,null,{"$f":"SUM(AN4584:AO4584)","v":0},{"$f":"AM4584+AP4584","v":0},null,null,0,0]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4589:Q4589)","v":0},null,{"$f":"R4589-S4589","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4596:Q4596)","v":0},null,{"$f":"R4596-S4596","v":0},null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I4617:I4618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4617:Z4618)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4617:AH4618)","v":0},0,0,{"$f":"SUM(AK4617:AK4618)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4617:AQ4618)","v":0},0,0,{"$f":"SUM(AT4617:AT4618)","v":0},{"$f":"SUM(AU4617:AU4618)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4617:Q4617)","v":0},null,{"$f":"R4617-S4617","v":0},null,null,null,{"$f":"SUM(V4617:W4617)","v":0},{"$f":"U4617+X4617","v":0},null,null,{"$f":"U4617+X4617+Z4617+AA4617","v":0},{"$f":"AB4617-U4617","v":0},null,null,null,{"$f":"SUM(AE4617:AF4617)","v":0},{"$f":"AD4617+AG4617","v":0},null,null,{"$f":"AD4617+AG4617+AI4617+AJ4617","v":0},{"$f":"AK4617-AD4617","v":0},null,null,null,{"$f":"SUM(AN4617:AO4617)","v":0},{"$f":"AM4617+AP4617","v":0},null,null,{"$f":"AM4617+AP4617+AR4617+AS4617","v":0},{"$f":"AT4617-AM4617","v":0}]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4618-S4618","v":0},null,null,null,{"$f":"SUM(V4618:W4618)","v":0},{"$f":"U4618+X4618","v":0},null,null,{"$f":"U4618+X4618+Z4618+AA4618","v":0},{"$f":"AB4618-U4618","v":0},null,null,null,{"$f":"SUM(AE4618:AF4618)","v":0},{"$f":"AD4618+AG4618","v":0},null,null,{"$f":"AD4618+AG4618+AI4618+AJ4618","v":0},{"$f":"AK4618-AD4618","v":0},null,null,null,{"$f":"SUM(AN4618:AO4618)","v":0},{"$f":"AM4618+AP4618","v":0},null,null,{"$f":"AM4618+AP4618+AR4618+AS4618","v":0},{"$f":"AT4618-AM4618","v":0}]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I4620,I4627,I4630,I4631,I4632,I4639,I4640)","v":0},{"$f":"SUM(J4620,J4627,J4630,J4631,J4632,J4639,J4640)","v":0},0,0,0,{"$f":"SUM(N4620,N4627,N4630,N4631,N4632,N4639,N4640)","v":0},0,0,0,0,{"$f":"SUM(S4620,S4627,S4630,S4631,S4632,S4639,S4640)","v":0},0,0,0,0,{"$f":"SUM(X4620,X4627,X4630,X4631,X4632,X4639,X4640)","v":0},0,0,0,0,0,{"$f":"SUM(AD4620,AD4627,AD4630,AD4631,AD4632,AD4639,AD4640)","v":0},0,0,{"$f":"SUM(AG4620,AG4627,AG4630,AG4631,AG4632,AG4639,AG4640)","v":0},0,0,0,0,0,{"$f":"SUM(AM4620,AM4627,AM4630,AM4631,AM4632,AM4639,AM4640)","v":0},0,0,{"$f":"SUM(AP4620,AP4627,AP4630,AP4631,AP4632,AP4639,AP4640)","v":0},0,0,0,0,0]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4620,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4620:AU4620,\"<>0\")-COUNTBLANK(I4620:AU4620))<>0,1,0))","v":0},null,43,41,null,"Provinces and municipalities",null,null,{"$f":"SUM(I4621,I4624)","v":0},{"$f":"SUM(J4621,J4624)","v":0},0,0,0,{"$f":"SUM(N4621,N4624)","v":0},0,0,0,0,{"$f":"SUM(S4621,S4624)","v":0},0,0,0,0,{"$f":"SUM(X4621,X4624)","v":0},0,0,0,0,0,{"$f":"SUM(AD4621,AD4624)","v":0},0,0,{"$f":"SUM(AG4621,AG4624)","v":0},0,0,0,0,0,{"$f":"SUM(AM4621,AM4624)","v":0},0,0,{"$f":"SUM(AP4621,AP4624)","v":0},0,0,0,0,0]
[0,null,{"$f":"OFFSET($F$46,A4535,0)","v":"Salaries and wages"},"Provincial Revenue Funds",null,"Provinces",null,null,{"$f":"SUM(I4622:I4623)","v":0},{"$f":"SUM(J4622:J4623)","v":0},0,0,0,{"$f":"SUM(N4622:N4623)","v":0},0,0,0,0,{"$f":"SUM(S4622:S4623)","v":0},0,0,0,0,{"$f":"SUM(X4622:X4623)","v":0},0,0,0,0,0,{"$f":"SUM(AD4622:AD4623)","v":0},0,0,{"$f":"SUM(AG4622:AG4623)","v":0},0,0,0,0,0,{"$f":"SUM(AM4622:AM4623)","v":0},0,0,{"$f":"SUM(AP4622:AP4623)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Provincial Revenue Funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4620:$D4621)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4620:$D4621)","v":0},{"$f":"SUM(V4622:W4622)","v":0},{"$f":"U4622+X4622","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4620:$D4621)","v":0},{"$f":"AB4622-U4622","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4620:$D4621)","v":0},{"$f":"SUM(AE4622:AF4622)","v":0},{"$f":"AD4622+AG4622","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4620:$D4621)","v":0},{"$f":"AK4622-AD4622","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4620:$D4621)","v":0},{"$f":"SUM(AN4622:AO4622)","v":0},{"$f":"AM4622+AP4622","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4620:$D4621)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4620:$D4621)","v":0},{"$f":"AT4622-AM4622","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Provincial agencies and funds",null,"Provincial agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4622:$D4623)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4622:$D4623)","v":0},{"$f":"SUM(V4623:W4623)","v":0},{"$f":"U4623+X4623","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4622:$D4623)","v":0},{"$f":"AB4623-U4623","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4622:$D4623)","v":0},{"$f":"SUM(AE4623:AF4623)","v":0},{"$f":"AD4623+AG4623","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4622:$D4623)","v":0},{"$f":"AK4623-AD4623","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4622:$D4623)","v":0},{"$f":"SUM(AN4623:AO4623)","v":0},{"$f":"AM4623+AP4623","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4622:$D4623)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4622:$D4623)","v":0},{"$f":"AT4623-AM4623","v":0}]
[0,null,43,41,null,"Municipalities",null,null,{"$f":"SUM(I4625:I4626)","v":0},{"$f":"SUM(J4625:J4626)","v":0},0,0,0,{"$f":"SUM(N4625:N4626)","v":0},0,0,0,0,{"$f":"SUM(S4625:S4626)","v":0},0,0,0,0,{"$f":"SUM(X4625:X4626)","v":0},0,0,0,0,0,{"$f":"SUM(AD4625:AD4626)","v":0},0,0,{"$f":"SUM(AG4625:AG4626)","v":0},0,0,0,0,0,{"$f":"SUM(AM4625:AM4626)","v":0},0,0,{"$f":"SUM(AP4625:AP4626)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Municipal bank accounts",null,"Municipal bank accounts",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4624:$D4625)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4624:$D4625)","v":0},{"$f":"SUM(V4625:W4625)","v":0},{"$f":"U4625+X4625","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4624:$D4625)","v":0},{"$f":"AB4625-U4625","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4624:$D4625)","v":0},{"$f":"SUM(AE4625:AF4625)","v":0},{"$f":"AD4625+AG4625","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4624:$D4625)","v":0},{"$f":"AK4625-AD4625","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4624:$D4625)","v":0},{"$f":"SUM(AN4625:AO4625)","v":0},{"$f":"AM4625+AP4625","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4624:$D4625)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4624:$D4625)","v":0},{"$f":"AT4625-AM4625","v":0}]
[0,null,43,41,null,"Municipal agencies and funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4626:$D4627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4626:$D4627)","v":0},{"$f":"SUM(V4626:W4626)","v":0},{"$f":"U4626+X4626","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4626:$D4627)","v":0},{"$f":"AB4626-U4626","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4626:$D4627)","v":0},{"$f":"SUM(AE4626:AF4626)","v":0},{"$f":"AD4626+AG4626","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4626:$D4627)","v":0},{"$f":"AK4626-AD4626","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4626:$D4627)","v":0},{"$f":"SUM(AN4626:AO4626)","v":0},{"$f":"AM4626+AP4626","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4626:$D4627)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4626:$D4627)","v":0},{"$f":"AT4626-AM4626","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Municipal agencies and funds",null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I4628:I4629)","v":0},{"$f":"SUM(J4628:J4629)","v":0},0,0,0,{"$f":"SUM(N4628:N4629)","v":0},0,0,0,0,{"$f":"SUM(S4628:S4629)","v":0},0,0,0,0,{"$f":"SUM(X4628:X4629)","v":0},0,{"$f":"SUM(Z4628:Z4629)","v":0},{"$f":"SUM(AA4628:AA4629)","v":0},{"$f":"SUM(AB4628:AB4629)","v":0},{"$f":"SUM(AC4628:AC4629)","v":0},{"$f":"SUM(AD4628:AD4629)","v":0},0,0,{"$f":"SUM(AG4628:AG4629)","v":0},0,{"$f":"SUM(AI4628:AI4629)","v":0},{"$f":"SUM(AJ4628:AJ4629)","v":0},{"$f":"SUM(AK4628:AK4629)","v":0},{"$f":"SUM(AL4628:AL4629)","v":0},{"$f":"SUM(AM4628:AM4629)","v":0},0,0,{"$f":"SUM(AP4628:AP4629)","v":0},0,{"$f":"SUM(AR4628:AR4629)","v":0},{"$f":"SUM(AS4628:AS4629)","v":0},{"$f":"SUM(AT4628:AT4629)","v":0},{"$f":"SUM(AU4628:AU4629)","v":0}]
[0,null,43,41,null,"Social security funds",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4628:$D4629)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4628:$D4629)","v":0},{"$f":"SUM(V4628:W4628)","v":0},{"$f":"U4628+X4628","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4628:$D4629)","v":0},{"$f":"AB4628-U4628","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4628:$D4629)","v":0},{"$f":"SUM(AE4628:AF4628)","v":0},{"$f":"AD4628+AG4628","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4628:$D4629)","v":0},{"$f":"AK4628-AD4628","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4628:$D4629)","v":0},{"$f":"SUM(AN4628:AO4628)","v":0},{"$f":"AM4628+AP4628","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4628:$D4629)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4628:$D4629)","v":0},{"$f":"AT4628-AM4628","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Social security funds",null,"Departmental agencies (non-business entities)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4630:$D4631)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4630:$D4631)","v":0},{"$f":"SUM(V4629:W4629)","v":0},{"$f":"U4629+X4629","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4630:$D4631)","v":0},{"$f":"AB4629-U4629","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4630:$D4631)","v":0},{"$f":"SUM(AE4629:AF4629)","v":0},{"$f":"AD4629+AG4629","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4630:$D4631)","v":0},{"$f":"AK4629-AD4629","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4630:$D4631)","v":0},{"$f":"SUM(AN4629:AO4629)","v":0},{"$f":"AM4629+AP4629","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4630:$D4631)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4630:$D4631)","v":0},{"$f":"AT4629-AM4629","v":0}]
[0,null,43,41,null,"Higher education institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4632:$D4633)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4632:$D4633)","v":0},{"$f":"SUM(V4630:W4630)","v":0},{"$f":"U4630+X4630","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4632:$D4633)","v":0},{"$f":"AB4630-U4630","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4632:$D4633)","v":0},{"$f":"SUM(AE4630:AF4630)","v":0},{"$f":"AD4630+AG4630","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4632:$D4633)","v":0},{"$f":"AK4630-AD4630","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4632:$D4633)","v":0},{"$f":"SUM(AN4630:AO4630)","v":0},{"$f":"AM4630+AP4630","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4632:$D4633)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4632:$D4633)","v":0},{"$f":"AT4630-AM4630","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Departmental agencies (non-business entities)",null,"Foreign governments and international organisations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4634:$D4635)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4634:$D4635)","v":0},{"$f":"SUM(V4631:W4631)","v":0},{"$f":"U4631+X4631","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4634:$D4635)","v":0},{"$f":"AB4631-U4631","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4634:$D4635)","v":0},{"$f":"SUM(AE4631:AF4631)","v":0},{"$f":"AD4631+AG4631","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4634:$D4635)","v":0},{"$f":"AK4631-AD4631","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4634:$D4635)","v":0},{"$f":"SUM(AN4631:AO4631)","v":0},{"$f":"AM4631+AP4631","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4634:$D4635)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4634:$D4635)","v":0},{"$f":"AT4631-AM4631","v":0}]
[0,null,43,41,null,"Public corporations and private enterprises",null,null,{"$f":"SUM(I4633,I4636)","v":0},{"$f":"SUM(J4633,J4636)","v":0},0,0,0,{"$f":"SUM(N4633,N4636)","v":0},0,0,0,0,{"$f":"SUM(S4633,S4636)","v":0},0,0,0,0,{"$f":"SUM(X4633,X4636)","v":0},0,0,0,0,0,{"$f":"SUM(AD4633,AD4636)","v":0},0,0,{"$f":"SUM(AG4633,AG4636)","v":0},0,0,0,0,0,{"$f":"SUM(AM4633,AM4636)","v":0},0,0,{"$f":"SUM(AP4633,AP4636)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Higher education institutions",null,"Public corporations",null,null,{"$f":"SUM(I4634:I4635)","v":0},{"$f":"SUM(J4634:J4635)","v":0},0,0,0,{"$f":"SUM(N4634:N4635)","v":0},0,0,0,0,{"$f":"SUM(S4634:S4635)","v":0},0,0,0,0,{"$f":"SUM(X4634:X4635)","v":0},0,0,0,0,0,{"$f":"SUM(AD4634:AD4635)","v":0},0,0,{"$f":"SUM(AG4634:AG4635)","v":0},0,0,0,0,0,{"$f":"SUM(AM4634:AM4635)","v":0},0,0,{"$f":"SUM(AP4634:AP4635)","v":0},0,0,0,0,0]
[0,null,43,41,null,"Subsidies on products and production (pc)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4636:$D4637)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4636:$D4637)","v":0},{"$f":"SUM(V4634:W4634)","v":0},{"$f":"U4634+X4634","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4636:$D4637)","v":0},{"$f":"AB4634-U4634","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4636:$D4637)","v":0},{"$f":"SUM(AE4634:AF4634)","v":0},{"$f":"AD4634+AG4634","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4636:$D4637)","v":0},{"$f":"AK4634-AD4634","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4636:$D4637)","v":0},{"$f":"SUM(AN4634:AO4634)","v":0},{"$f":"AM4634+AP4634","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4636:$D4637)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4636:$D4637)","v":0},{"$f":"AT4634-AM4634","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Foreign governments and international organisations",null,"Other transfers to public corporations",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4638:$D4639)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4638:$D4639)","v":0},{"$f":"SUM(V4635:W4635)","v":0},{"$f":"U4635+X4635","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4638:$D4639)","v":0},{"$f":"AB4635-U4635","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4638:$D4639)","v":0},{"$f":"SUM(AE4635:AF4635)","v":0},{"$f":"AD4635+AG4635","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4638:$D4639)","v":0},{"$f":"AK4635-AD4635","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4638:$D4639)","v":0},{"$f":"SUM(AN4635:AO4635)","v":0},{"$f":"AM4635+AP4635","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4638:$D4639)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4638:$D4639)","v":0},{"$f":"AT4635-AM4635","v":0}]
[0,null,43,41,null,"Private enterprises",null,null,{"$f":"SUM(I4637:I4638)","v":0},{"$f":"SUM(J4637:J4638)","v":0},0,0,0,{"$f":"SUM(N4637:N4638)","v":0},0,0,0,0,{"$f":"SUM(S4637:S4638)","v":0},0,0,0,0,{"$f":"SUM(X4637:X4638)","v":0},0,0,0,0,0,{"$f":"SUM(AD4637:AD4638)","v":0},0,0,{"$f":"SUM(AG4637:AG4638)","v":0},0,0,0,0,0,{"$f":"SUM(AM4637:AM4638)","v":0},0,0,{"$f":"SUM(AP4637:AP4638)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Subsidies on products and production (pc)",null,"Subsidies on products and production (pe)",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4640:$D4641)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4640:$D4641)","v":0},{"$f":"SUM(V4637:W4637)","v":0},{"$f":"U4637+X4637","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4640:$D4641)","v":0},{"$f":"AB4637-U4637","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4640:$D4641)","v":0},{"$f":"SUM(AE4637:AF4637)","v":0},{"$f":"AD4637+AG4637","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4640:$D4641)","v":0},{"$f":"AK4637-AD4637","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4640:$D4641)","v":0},{"$f":"SUM(AN4637:AO4637)","v":0},{"$f":"AM4637+AP4637","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4640:$D4641)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4640:$D4641)","v":0},{"$f":"AT4637-AM4637","v":0}]
[0,null,43,41,null,"Other transfers to private enterprises",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4642:$D4643)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4642:$D4643)","v":0},{"$f":"SUM(V4638:W4638)","v":0},{"$f":"U4638+X4638","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4642:$D4643)","v":0},{"$f":"AB4638-U4638","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4642:$D4643)","v":0},{"$f":"SUM(AE4638:AF4638)","v":0},{"$f":"AD4638+AG4638","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4642:$D4643)","v":0},{"$f":"AK4638-AD4638","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4642:$D4643)","v":0},{"$f":"SUM(AN4638:AO4638)","v":0},{"$f":"AM4638+AP4638","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4642:$D4643)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4642:$D4643)","v":0},{"$f":"AT4638-AM4638","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Other transfers to public corporations",null,"Non-profit institutions",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4644:$D4645)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4644:$D4645)","v":0},{"$f":"SUM(V4639:W4639)","v":0},{"$f":"U4639+X4639","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4644:$D4645)","v":0},{"$f":"AB4639-U4639","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4644:$D4645)","v":0},{"$f":"SUM(AE4639:AF4639)","v":0},{"$f":"AD4639+AG4639","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4644:$D4645)","v":0},{"$f":"AK4639-AD4639","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4644:$D4645)","v":0},{"$f":"SUM(AN4639:AO4639)","v":0},{"$f":"AM4639+AP4639","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4644:$D4645)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4644:$D4645)","v":0},{"$f":"AT4639-AM4639","v":0}]
[0,null,43,41,null,"Households",null,null,{"$f":"SUM(I4641:I4642)","v":0},{"$f":"SUM(J4641:J4642)","v":0},0,0,0,{"$f":"SUM(N4641:N4642)","v":0},0,0,0,0,{"$f":"SUM(S4641:S4642)","v":0},0,0,0,0,{"$f":"SUM(X4641:X4642)","v":0},0,0,0,0,0,{"$f":"SUM(AD4641:AD4642)","v":0},0,0,{"$f":"SUM(AG4641:AG4642)","v":0},0,0,0,0,0,{"$f":"SUM(AM4641:AM4642)","v":0},0,0,{"$f":"SUM(AP4641:AP4642)","v":0},0,0,0,0,0]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Subsidies on products and production (pe)",null,"Social benefits",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4646:$D4647)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4646:$D4647)","v":0},{"$f":"SUM(V4641:W4641)","v":0},{"$f":"U4641+X4641","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4646:$D4647)","v":0},{"$f":"AB4641-U4641","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4646:$D4647)","v":0},{"$f":"SUM(AE4641:AF4641)","v":0},{"$f":"AD4641+AG4641","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4646:$D4647)","v":0},{"$f":"AK4641-AD4641","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4646:$D4647)","v":0},{"$f":"SUM(AN4641:AO4641)","v":0},{"$f":"AM4641+AP4641","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4646:$D4647)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4646:$D4647)","v":0},{"$f":"AT4641-AM4641","v":0}]
[0,null,43,41,null,"Other transfers to households",null,null,{"$f":"DSUM($I$180:$BA$289,I$180,$C4648:$D4649)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DSUM($I$180:$BA$289,S$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,T$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,U$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,V$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,W$180,$C4648:$D4649)","v":0},{"$f":"SUM(V4642:W4642)","v":0},{"$f":"U4642+X4642","v":0},{"$f":"DSUM($I$180:$BA$289,Z$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AA$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AB$180,$C4648:$D4649)","v":0},{"$f":"AB4642-U4642","v":0},{"$f":"DSUM($I$180:$BA$289,AD$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AE$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AF$180,$C4648:$D4649)","v":0},{"$f":"SUM(AE4642:AF4642)","v":0},{"$f":"AD4642+AG4642","v":0},{"$f":"DSUM($I$180:$BA$289,AI$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AJ$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AK$180,$C4648:$D4649)","v":0},{"$f":"AK4642-AD4642","v":0},{"$f":"DSUM($I$180:$BA$289,AM$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AN$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AO$180,$C4648:$D4649)","v":0},{"$f":"SUM(AN4642:AO4642)","v":0},{"$f":"AM4642+AP4642","v":0},{"$f":"DSUM($I$180:$BA$289,AR$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AS$180,$C4648:$D4649)","v":0},{"$f":"DSUM($I$180:$BA$289,AT$180,$C4648:$D4649)","v":0},{"$f":"AT4642-AM4642","v":0}]
[1,null,{"$f":"C4621","v":"Salaries and wages"},"Other transfers to private enterprises",null,"Payments for capital assets",null,null,{"$f":"SUM(I4644,I4647,I4650:I4654)","v":0},0,0,0,0,{"$f":"SUM(N4644,N4647,N4650:N4654)","v":0},0,0,0,0,{"$f":"SUM(S4644,S4647,S4650:S4654)","v":0},0,0,0,0,0,{"$f":"SUM(Y4644,Y4647,Y4650:Y4654)","v":0},{"$f":"SUM(Z4644,Z4647,Z4650:Z4654)","v":0},{"$f":"SUM(AA4644,AA4647,AA4650:AA4654)","v":0},0,0,0,0,0,{"$f":"SUM(AG4644,AG4647,AG4650:AG4654)","v":0},{"$f":"SUM(AH4644,AH4647,AH4650:AH4654)","v":0},{"$f":"SUM(AI4644,AI4647,AI4650:AI4654)","v":0},{"$f":"SUM(AJ4644,AJ4647,AJ4650:AJ4654)","v":0},{"$f":"SUM(AK4644,AK4647,AK4650:AK4654)","v":0},{"$f":"SUM(AL4644,AL4647,AL4650:AL4654)","v":0},0,0,0,{"$f":"SUM(AP4644,AP4647,AP4650:AP4654)","v":0},{"$f":"SUM(AQ4644,AQ4647,AQ4650:AQ4654)","v":0},{"$f":"SUM(AR4644,AR4647,AR4650:AR4654)","v":0},{"$f":"SUM(AS4644,AS4647,AS4650:AS4654)","v":0},{"$f":"SUM(AT4644,AT4647,AT4650:AT4654)","v":0},{"$f":"SUM(AU4644,AU4647,AU4650:AU4654)","v":0}]
[{"$f":"IF(INDEX(OFFSET(MyEconSettings,0,-1),MATCH(F4644,MyEconSettings,0),1)=UPPER(\"n\"),\"x\",IF(SUM(COUNTIF(I4644:AU4644,\"<>0\")-COUNTBLANK(I4644:AU4644))<>0,1,0))","v":0},null,43,41,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I4645:I4646)","v":0},0,0,0,0,{"$f":"SUM(N4645:N4646)","v":0},0,0,0,0,{"$f":"SUM(S4645:S4646)","v":0},0,0,0,0,0,{"$f":"SUM(Y4645:Y4646)","v":0},{"$f":"SUM(Z4645:Z4646)","v":0},{"$f":"SUM(AA4645:AA4646)","v":0},0,0,0,0,0,{"$f":"SUM(AG4645:AG4646)","v":0},{"$f":"SUM(AH4645:AH4646)","v":0},{"$f":"SUM(AI4645:AI4646)","v":0},{"$f":"SUM(AJ4645:AJ4646)","v":0},{"$f":"SUM(AK4645:AK4646)","v":0},{"$f":"SUM(AL4645:AL4646)","v":0},0,0,0,{"$f":"SUM(AP4645:AP4646)","v":0},{"$f":"SUM(AQ4645:AQ4646)","v":0},{"$f":"SUM(AR4645:AR4646)","v":0},{"$f":"SUM(AS4645:AS4646)","v":0},{"$f":"SUM(AT4645:AT4646)","v":0},{"$f":"SUM(AU4645:AU4646)","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Non-profit institutions",null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4645-S4645","v":0},null,null,null,{"$f":"SUM(V4645:W4645)","v":0},{"$f":"U4645+X4645","v":0},null,null,{"$f":"U4645+X4645+Z4645+AA4645","v":0},{"$f":"AB4645-U4645","v":0},null,null,null,{"$f":"SUM(AE4645:AF4645)","v":0},{"$f":"AD4645+AG4645","v":0},null,null,{"$f":"AD4645+AG4645+AI4645+AJ4645","v":0},{"$f":"AK4645-AD4645","v":0},null,null,null,{"$f":"SUM(AN4645:AO4645)","v":0},{"$f":"AM4645+AP4645","v":0},null,null,{"$f":"AM4645+AP4645+AR4645+AS4645","v":0},{"$f":"AT4645-AM4645","v":0}]
[0,null,43,41,null,"Other fixed structures",null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"R4646-S4646","v":0},null,null,null,{"$f":"SUM(V4646:W4646)","v":0},{"$f":"U4646+X4646","v":0},null,null,{"$f":"U4646+X4646+Z4646+AA4646","v":0},{"$f":"AB4646-U4646","v":0},null,null,null,{"$f":"SUM(AE4646:AF4646)","v":0},{"$f":"AD4646+AG4646","v":0},null,null,{"$f":"AD4646+AG4646+AI4646+AJ4646","v":0},{"$f":"AK4646-AD4646","v":0},null,null,null,{"$f":"SUM(AN4646:AO4646)","v":0},{"$f":"AM4646+AP4646","v":0},null,null,{"$f":"AM4646+AP4646+AR4646+AS4646","v":0},{"$f":"AT4646-AM4646","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Social benefits",null,"Machinery and equipment",null,null,{"$f":"SUM(I4648:I4649)","v":0},0,0,0,0,{"$f":"SUM(N4648:N4649)","v":0},0,0,0,{"$f":"SUM(M4647:Q4647)","v":0},{"$f":"SUM(S4648:S4649)","v":0},0,0,0,0,0,0,{"$f":"SUM(Z4648:Z4649)","v":0},0,0,0,0,0,0,{"$f":"SUM(AG4648:AG4649)","v":0},{"$f":"SUM(AH4648:AH4649)","v":0},{"$f":"SUM(AI4648:AI4649)","v":0},{"$f":"SUM(AJ4648:AJ4649)","v":0},{"$f":"SUM(AK4648:AK4649)","v":0},{"$f":"SUM(AL4648:AL4649)","v":0},0,0,0,{"$f":"SUM(AP4648:AP4649)","v":0},{"$f":"SUM(AQ4648:AQ4649)","v":0},{"$f":"SUM(AR4648:AR4649)","v":0},{"$f":"SUM(AS4648:AS4649)","v":0},{"$f":"SUM(AT4648:AT4649)","v":0},{"$f":"SUM(AU4648:AU4649)","v":0}]
[0,null,43,41,null,"Transport equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4648:Q4648)","v":0},null,{"$f":"R4648-S4648","v":0},null,null,null,{"$f":"SUM(V4648:W4648)","v":0},{"$f":"U4648+X4648","v":0},null,null,{"$f":"U4648+X4648+Z4648+AA4648","v":0},{"$f":"AB4648-U4648","v":0},null,null,null,{"$f":"SUM(AE4648:AF4648)","v":0},{"$f":"AD4648+AG4648","v":0},null,null,{"$f":"AD4648+AG4648+AI4648+AJ4648","v":0},{"$f":"AK4648-AD4648","v":0},null,null,null,{"$f":"SUM(AN4648:AO4648)","v":0},{"$f":"AM4648+AP4648","v":0},null,null,{"$f":"AM4648+AP4648+AR4648+AS4648","v":0},{"$f":"AT4648-AM4648","v":0}]
[0,null,{"$f":"C4621","v":"Salaries and wages"},"Other transfers to households",null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0,null,null,null,0,0,null,null,0,0]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,I$298:I$310)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,S$298:S$310)","v":0},0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,U$298:U$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,V$298:V$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,W$298:W$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,Z$298:Z$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AD$298:AD$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AE$298:AE$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AF$298:AF$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AI$298:AI$310)","v":0},0,0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AM$298:AM$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AN$298:AN$310)","v":0},{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AO$298:AO$310)","v":0},0,0,{"$f":"+SUMIF($AW$298:$AW$310,$G4536,AR$298:AR$310)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I4573,I4619,I4643,I4655)","v":0},{"$f":"SUM(J4573,J4619,J4643,J4655)","v":0},{"$f":"SUM(K4573,K4619,K4643,K4655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z4573,Z4619,Z4643,Z4655)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH4573,AH4619,AH4643,AH4655)","v":0},0,0,{"$f":"SUM(AK4573,AK4619,AK4643,AK4655)","v":0},0,0,0,0,0,{"$f":"SUM(AQ4573,AQ4619,AQ4643,AQ4655)","v":0},0,0,{"$f":"SUM(AT4573,AT4619,AT4643,AT4655)","v":0},{"$f":"SUM(AU4573,AU4619,AU4643,AU4655)","v":0}]
[1]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I4657-I4571","v":0},{"$f":"J4657-J4571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z4657-Z4571","v":0},0,0,0,0,0,0,0,{"$f":"AH4657-AH4571","v":0},0,0,{"$f":"AK4657-AK4571","v":0},0,0,0,0,0,{"$f":"AQ4657-AQ4571","v":0},0,0,{"$f":"AT4657-AT4571","v":0},0]
[1]
[1,null,null,null,null,"Check: Sub-programme Performance indicators",null,null,{"$f":"IF(AND(I4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(L4545:L4554,\"=0\")+COUNTBLANK(L4545:L4554))=10))),1,0)","v":0},{"$f":"IF(AND(J4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(M4545:M4554,\"=0\")+COUNTBLANK(M4545:M4554))=10))),1,0)","v":0},{"$f":"IF(AND(K4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(N4545:N4554,\"=0\")+COUNTBLANK(N4545:N4554))=10))),1,0)","v":0},0,{"$f":"IF(AND(M4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(P4545:P4554,\"=0\")+COUNTBLANK(P4545:P4554))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(S4545:S4554,\"=0\")+COUNTBLANK(S4545:S4554))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(Y4545:Y4554,\"=0\")+COUNTBLANK(Y4545:Y4554))=10))),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ4571>0,(OR((COUNTIF($F4545:$F4554,\"=0\")+COUNTBLANK($F4545:$F4554))=10,(COUNTIF($G4545:$G4554,\"=0\")+COUNTBLANK($G4545:$G4554))=10,(COUNTIF($I4545:$I4554,\"=0\")+COUNTBLANK($I4545:$I4554))=10,(COUNTIF(AH4545:AH4554,\"=0\")+COUNTBLANK(AH4545:AH4554))=10))),1,0)","v":0}]
[1]
[1]
[1,null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+I4644","v":0},{"$f":"+J4644","v":0},0,0,0,0,0,0,0,{"$f":"SUM(M4664:Q4664)","v":0},{"$f":"+S4644","v":0},{"$f":"SUM(T4665:T4666)","v":0},{"$f":"+U4644","v":0},{"$f":"+V4644","v":0},{"$f":"+W4644","v":0},0,0,{"$f":"SUM(Z4665:Z4666)","v":0},0,0,0,{"$f":"+AD4644","v":0},{"$f":"+AE4644","v":0},{"$f":"+AF4644","v":0},{"$f":"SUM(AG4665:AG4666)","v":0},{"$f":"SUM(AH4665:AH4666)","v":0},0,{"$f":"SUM(AJ4665:AJ4666)","v":0},{"$f":"SUM(AK4665:AK4666)","v":0},{"$f":"SUM(AL4665:AL4666)","v":0},{"$f":"+AM4644","v":0},{"$f":"+AN4644","v":0},{"$f":"+AO4644","v":0},{"$f":"SUM(AP4665:AP4666)","v":0},{"$f":"SUM(AQ4665:AQ4666)","v":0},0,{"$f":"SUM(AS4665:AS4666)","v":0},{"$f":"SUM(AT4665:AT4666)","v":0},{"$f":"SUM(AU4665:AU4666)","v":0}]
[null,null,null,null,null,"Of which:"]
[null,null,null,null,null,"Capitalised compensation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4666:Q4666)","v":0},null,{"$f":"R4666-S4666","v":0},null,null,null,{"$f":"SUM(V4666:W4666)","v":0},{"$f":"U4666+X4666","v":0},null,null,{"$f":"U4666+X4666+Z4666+AA4666","v":0},{"$f":"AB4666-U4666","v":0},null,null,null,{"$f":"SUM(AE4666:AF4666)","v":0},{"$f":"AD4666+AG4666","v":0},null,null,{"$f":"AD4666+AG4666+AI4666+AJ4666","v":0},{"$f":"AK4666-AD4666","v":0},null,null,null,{"$f":"SUM(AN4666:AO4666)","v":0},{"$f":"AM4666+AP4666","v":0},null,null,{"$f":"AM4666+AP4666+AR4666+AS4666","v":0},{"$f":"AT4666-AM4666","v":0}]
[null,null,null,null,null,"Capitalised goods and services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4667:Q4667)","v":0},null,{"$f":"R4667-S4667","v":0},null,null,null,{"$f":"SUM(V4667:W4667)","v":0},{"$f":"U4667+X4667","v":0},null,null,{"$f":"U4667+X4667+Z4667+AA4667","v":0},{"$f":"AB4667-U4667","v":0},null,null,null,{"$f":"SUM(AE4667:AF4667)","v":0},{"$f":"AD4667+AG4667","v":0},null,null,{"$f":"AD4667+AG4667+AI4667+AJ4667","v":0},{"$f":"AK4667-AD4667","v":0},null,null,null,{"$f":"SUM(AN4667:AO4667)","v":0},{"$f":"AM4667+AP4667","v":0},null,null,{"$f":"AM4667+AP4667+AR4667+AS4667","v":0},{"$f":"AT4667-AM4667","v":0}]

{"sheet":"Expend Trends","index":21,"n_rows":129,"n_cols":35,"rows_kept":129,"cut":false,"hidden":false,"merged":[[11,33,11,34],[10,5,10,6],[10,30,10,32],[11,8,11,12],[11,13,11,17],[11,18,11,22],[11,23,11,27],[11,28,11,29]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
[]
[null,null,null,null,null,"Expenditure trends"]
[null,null,null,null,null,null,null,null,"Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Audited \noutcome","Annual budget","Adjusted appropriation","Virement and Shifting of funds","Final appropriation","Revised estimate 2","Outcome/Annual Budget Average(%)","Outcome/Adjusted appropriation Average(%)","Medium -term expenditure estimate",null,null,"Average growth rate (%)","Expenditure/total: Average(%)"]
[1,null,null,null,null,{"$f":"+Summary!$F$29","v":"Rand thousand"},null,null,{"$f":"MyYearM3","v":"2014/15"},null,null,null,null,{"$f":"MyYearM2","v":"2015/16"},null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,{"$f":"I12&\" - \"&X12","v":"2014/15 - 2017/18"},null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},{"$f":"X12 &\" - \"&AG12","v":"2017/18 - 2020/21"}]
[1,null,null,null,null,"Programmes"]
[1,1,null,null,null,{"$f":"+Summary!F31","v":"Administration"},null,null,934719,914416,{"$f":"+L14-J14","v":12483},926899,{"$f":"Summary!I31","v":840820},791262,853833,{"$f":"+Q14-O14","v":0},853833,{"$f":"+Summary!J31","v":800124},709167,744653,{"$f":"+V14-T14","v":-35486},709167,{"$f":"+Summary!L31","v":744653},{"$f":"Summary!$M31","v":687527},{"$f":"+Summary!R31","v":718776},{"$f":"+AA14-Y14","v":-31249},687527,{"$f":"+Summary!T31","v":718776},{"$f":"IFERROR((M14+R14+W14+AB14)/(I14+N14+S14+X14),0)","v":0.99413899941556516},{"$f":"IFERROR((M14+R14+W14+AB14)/(J14+O14+T14+Y14),0)","v":0.9606071520739381},{"$f":"+Summary!AB31","v":709466},{"$f":"+Summary!AK31","v":752756},{"$f":"+Summary!AT31","v":775183.5231652261},{"$f":"IFERROR(((AG14/Y14)^(1/3)-1),0)","v":2.5503125880062871E-2},{"$f":"IFERROR((AB14+AE14+AF14+AG14)/($AB$37+$AE$37+$AF$37+$AG$37),0)","v":0.32604360000606003}]
[{"$f":"IF(LEN(F15)>2,1,0)","v":1},1,null,null,null,{"$f":"+Summary!F32","v":"Economic Statistics"},null,null,210542,202755,{"$f":"+L15-J15","v":-5295},197460,{"$f":"Summary!I32","v":197460},214445,215868,{"$f":"+Q15-O15","v":0},215868,{"$f":"+Summary!J32","v":218651},224738,228773,{"$f":"+V15-T15","v":-4035},224738,{"$f":"+Summary!L32","v":229385},{"$f":"Summary!$M32","v":228837},{"$f":"+Summary!R32","v":228837},{"$f":"+AA15-Y15","v":0},228837,{"$f":"+Summary!T32","v":228837},0.99518645240745673,0.99783162697592986,{"$f":"+Summary!AB32","v":236921},{"$f":"+Summary!AK32","v":254354},{"$f":"+Summary!AT32","v":254766.5392571507},3.6426989811154442E-2,0.10752144481564882]
[{"$f":"IF(LEN(F16)>2,1,0)","v":1},1,null,null,null,{"$f":"+Summary!F33","v":"Population and Social Statistics"},null,null,117850,149971,{"$f":"+L16-J16","v":4755},154726,{"$f":"Summary!I33","v":154726},133675,144882,0,144882,{"$f":"+Summary!J33","v":161188},126982,129488,-2506,126982,{"$f":"+Summary!L33","v":124381},{"$f":"Summary!$M33","v":128238},{"$f":"+Summary!R33","v":128238},0,128238,{"$f":"+Summary!T33","v":128238},1.1219311488026522,1.0288718898112306,{"$f":"+Summary!AB33","v":202269},{"$f":"+Summary!AK33","v":141802},{"$f":"+Summary!AT33","v":141854.08362152794},3.4209133331859709E-2,6.7737363624538791E-2]
[1,1,null,null,null,{"$f":"+Summary!F34","v":"Methodology, Standards and Research"},null,null,65453,60217,-3737,56480,{"$f":"Summary!I34","v":56480},66286,64587,0,64587,{"$f":"+Summary!J34","v":58149},69603,73422,-3819,69603,{"$f":"+Summary!L34","v":71111},{"$f":"Summary!$M34","v":66847},{"$f":"+Summary!R34","v":66847},0,66847,{"$f":"+Summary!T34","v":66847},0.94182460876471441,0.9528959946882557,{"$f":"+Summary!AB34","v":67393},{"$f":"+Summary!AK34","v":72423},{"$f":"+Summary!AT34","v":72553.471775979488},2.7682021864555262E-2,3.0795383478804932E-2]
[1,1,null,null,null,{"$f":"+Summary!F35","v":"Statistical Support and Informatics"},null,null,245143,235594,-16970,218624,{"$f":"Summary!I35","v":218624},250004,246106,0,246106,{"$f":"+Summary!J35","v":220177},255373,257044,-1671,255373,{"$f":"+Summary!L35","v":250313},{"$f":"Summary!$M35","v":258413},{"$f":"+Summary!R35","v":258413},0,258413,{"$f":"+Summary!T35","v":258413},0.93913768307707246,0.95022849962443223,{"$f":"+Summary!AB35","v":267124},{"$f":"+Summary!AK35","v":284758},{"$f":"+Summary!AT35","v":284788.679523698},3.2926583591028402E-2,0.12077912752715395]
[1,1,null,null,null,{"$f":"+Summary!F36","v":"Statistical Collection and Outreach"},null,null,524545,524661,5506,530167,{"$f":"Summary!I36","v":530167},553560,556828,0,556828,{"$f":"+Summary!J36","v":575785},569893,571382,-1489,569893,{"$f":"+Summary!L36","v":590297},{"$f":"Summary!$M36","v":585060},{"$f":"+Summary!R36","v":585060},0,585060,{"$f":"+Summary!T36","v":585060},1.0216075892341354,1.0193830819627594,{"$f":"+Summary!AB36","v":608020},{"$f":"+Summary!AK36","v":651877},{"$f":"+Summary!AT36","v":650875.00625174202},3.6173297061625531E-2,0.2752706645217684]
[1,1,null,null,null,{"$f":"+Summary!F37","v":"Survey Operations"},null,null,144262,154900,3258,158158,{"$f":"Summary!I37","v":158158},235976,241152,0,241152,{"$f":"+Summary!J37","v":239466},533346,533346,0,533346,{"$f":"+Summary!L37","v":527968},{"$f":"Summary!$M37","v":191391},{"$f":"+Summary!R37","v":191391},0,191391,{"$f":"+Summary!T37","v":191391},1.0108672141903663,0.99660417794964085,{"$f":"+Summary!AB37","v":157576},{"$f":"+Summary!AK37","v":151155},{"$f":"+Summary!AT37","v":151351.55950850912},-7.5255416478800963E-2,7.1852416026025143E-2]
[0,1,null,null,null,{"$f":"+Summary!F38","v":0},null,null,0,0,0,0,{"$f":"Summary!I38","v":0},0,0,0,0,{"$f":"+Summary!J38","v":0},0,0,0,0,{"$f":"+Summary!L38","v":0},{"$f":"Summary!$M38","v":0},{"$f":"+Summary!R38","v":0},0,0,{"$f":"+Summary!T38","v":0},0,0,{"$f":"+Summary!AB38","v":0},{"$f":"+Summary!AK38","v":0},{"$f":"+Summary!AT38","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F39","v":0},null,null,0,0,0,0,{"$f":"Summary!I39","v":0},0,0,0,0,{"$f":"+Summary!J39","v":0},0,0,0,0,{"$f":"+Summary!L39","v":0},{"$f":"Summary!$M39","v":0},{"$f":"+Summary!R39","v":0},0,0,{"$f":"+Summary!T39","v":0},0,0,{"$f":"+Summary!AB39","v":0},{"$f":"+Summary!AK39","v":0},{"$f":"+Summary!AT39","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F40","v":0},null,null,0,0,0,0,{"$f":"Summary!I40","v":0},0,0,0,0,{"$f":"+Summary!J40","v":0},0,0,0,0,{"$f":"+Summary!L40","v":0},{"$f":"Summary!$M40","v":0},{"$f":"+Summary!R40","v":0},0,0,{"$f":"+Summary!T40","v":0},0,0,{"$f":"+Summary!AB40","v":0},{"$f":"+Summary!AK40","v":0},{"$f":"+Summary!AT40","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F41","v":0},null,null,0,0,0,0,{"$f":"Summary!I41","v":0},0,0,0,0,{"$f":"+Summary!J41","v":0},0,0,0,0,{"$f":"+Summary!L41","v":0},{"$f":"Summary!$M41","v":0},{"$f":"+Summary!R41","v":0},0,0,{"$f":"+Summary!T41","v":0},0,0,{"$f":"+Summary!AB41","v":0},{"$f":"+Summary!AK41","v":0},{"$f":"+Summary!AT41","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F42","v":0},null,null,0,0,0,0,{"$f":"Summary!I42","v":0},0,0,0,0,{"$f":"+Summary!J42","v":0},0,0,0,0,{"$f":"+Summary!L42","v":0},{"$f":"Summary!$M42","v":0},{"$f":"+Summary!R42","v":0},0,0,{"$f":"+Summary!T42","v":0},0,0,{"$f":"+Summary!AB42","v":0},{"$f":"+Summary!AK42","v":0},{"$f":"+Summary!AT42","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F43","v":0},null,null,0,0,0,0,{"$f":"Summary!I43","v":0},0,0,0,0,{"$f":"+Summary!J43","v":0},0,0,0,0,{"$f":"+Summary!L43","v":0},{"$f":"Summary!$M43","v":0},{"$f":"+Summary!R43","v":0},0,0,{"$f":"+Summary!T43","v":0},0,0,{"$f":"+Summary!AB43","v":0},{"$f":"+Summary!AK43","v":0},{"$f":"+Summary!AT43","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F44","v":0},null,null,0,0,0,0,{"$f":"Summary!I44","v":0},0,0,0,0,{"$f":"+Summary!J44","v":0},0,0,0,0,{"$f":"+Summary!L44","v":0},{"$f":"Summary!$M44","v":0},{"$f":"+Summary!R44","v":0},0,0,{"$f":"+Summary!T44","v":0},0,0,{"$f":"+Summary!AB44","v":0},{"$f":"+Summary!AK44","v":0},{"$f":"+Summary!AT44","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F45","v":0},null,null,0,0,0,0,{"$f":"Summary!I45","v":0},0,0,0,0,{"$f":"+Summary!J45","v":0},0,0,0,0,{"$f":"+Summary!L45","v":0},{"$f":"Summary!$M45","v":0},{"$f":"+Summary!R45","v":0},0,0,{"$f":"+Summary!T45","v":0},0,0,{"$f":"+Summary!AB45","v":0},{"$f":"+Summary!AK45","v":0},{"$f":"+Summary!AT45","v":0},0,0]
[1,null,null,null,null,"Total for programmes",null,null,{"$f":"SUM(I14:I28)","v":2242514},2242514,{"$f":"SUM(K14:K28)","v":0},{"$f":"SUM(L14:L28)","v":2242514},2156435,2245208,2323256,0,{"$f":"SUM(Q14:Q28)","v":2323256},2273540,2489102,2538108,-49006,2489102,2538108,2146313,2177562,-31249,{"$f":"SUM(AA14:AA28)","v":2146313},2177562,1.0024671338378455,0.98536918840179977,{"$f":"SUM(AE14:AE28)","v":2248769},{"$f":"SUM(AF14:AF28)","v":2309125},{"$f":"SUM(AG14:AG28)","v":2331372.8631038335},2.3011233428934741E-2,1]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,{"$f":"SUM(I31:I35)","v":0},{"$f":"SUM(J31:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE31:AE35)","v":0},0,0,0,0]
[1,1,null,null,null,{"$f":"+Summary!F48","v":""},null,null,0,0,{"$f":"+L31-J31","v":0},0,{"$f":"Summary!I48","v":0},0,0,{"$f":"+Q31-O31","v":0},0,{"$f":"+Summary!J48","v":0},0,0,{"$f":"+V31-T31","v":0},0,{"$f":"+Summary!L48","v":0},{"$f":"Summary!$M48","v":0},{"$f":"+Summary!R48","v":0},{"$f":"+AA31-Y31","v":0},0,{"$f":"+Summary!T48","v":0},0,0,{"$f":"+Summary!AB48","v":0},{"$f":"+Summary!AK48","v":0},{"$f":"+Summary!AT48","v":0},0,0]
[{"$f":"IF(LEN(F32)>2,1,0)","v":0},1,null,null,null,{"$f":"+Summary!F49","v":""},null,null,0,0,{"$f":"+L32-J32","v":0},0,{"$f":"Summary!I49","v":0},0,0,0,0,{"$f":"+Summary!J49","v":0},0,0,{"$f":"+V32-T32","v":0},0,{"$f":"+Summary!L49","v":0},{"$f":"Summary!$M49","v":0},{"$f":"+Summary!R49","v":0},{"$f":"+AA32-Y32","v":0},0,{"$f":"+Summary!T49","v":0},0,0,{"$f":"+Summary!AB49","v":0},{"$f":"+Summary!AK49","v":0},{"$f":"+Summary!AT49","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F50","v":""},null,null,0,0,{"$f":"+L33-J33","v":0},0,{"$f":"Summary!I50","v":0},0,0,0,0,{"$f":"+Summary!J50","v":0},0,0,0,0,{"$f":"+Summary!L50","v":0},{"$f":"Summary!$M50","v":0},{"$f":"+Summary!R50","v":0},{"$f":"+AA33-Y33","v":0},0,{"$f":"+Summary!T50","v":0},0,0,{"$f":"+Summary!AB50","v":0},{"$f":"+Summary!AK50","v":0},{"$f":"+Summary!AT50","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F51","v":""},null,null,0,0,{"$f":"+L34-J34","v":0},0,{"$f":"Summary!I51","v":0},0,0,0,0,{"$f":"+Summary!J51","v":0},0,0,0,0,{"$f":"+Summary!L51","v":0},{"$f":"Summary!$M51","v":0},{"$f":"+Summary!R51","v":0},0,0,{"$f":"+Summary!T51","v":0},0,0,{"$f":"+Summary!AB51","v":0},{"$f":"+Summary!AK51","v":0},{"$f":"+Summary!AT51","v":0},0,0]
[0,1,null,null,null,{"$f":"+Summary!F52","v":""},null,null,0,0,{"$f":"+L35-J35","v":0},0,{"$f":"Summary!I52","v":0},0,0,0,0,{"$f":"+Summary!J52","v":0},0,0,0,0,{"$f":"+Summary!L52","v":0},{"$f":"Summary!$M52","v":0},{"$f":"+Summary!R52","v":0},0,0,{"$f":"+Summary!T52","v":0},0,0,{"$f":"+Summary!AB52","v":0},{"$f":"+Summary!AK52","v":0},{"$f":"+Summary!AT52","v":0},0,0]
[]
[1,null,null,null,null,"Departmental total",null,null,{"$f":"SUM(I29,I30)","v":2242514},2242514,{"$f":"SUM(K29,K30)","v":0},2242514,2156435,2245208,2323256,0,2323256,2273540,2489102,2538108,-49006,2489102,2538108,2146313,2177562,-31249,2146313,2177562,{"$f":"IFERROR((M37+R37+W37+AB37)/(I37+N37+S37+X37),0)","v":1.0024671338378455},{"$f":"IFERROR((M37+R37+W37+AB37)/(J37+O37+T37+Y37),0)","v":0.98536918840179977},{"$f":"SUM(AE29,AE30)","v":2248769},{"$f":"SUM(AF29,AF30)","v":2309125},{"$f":"SUM(AG29,AG30)","v":2331372.8631038335},{"$f":"IFERROR(((AG37/Y37)^(1/3)-1),0)","v":2.3011233428934741E-2},{"$f":"SUM(AI29,AI30)","v":1}]
[1,null,null,null,null,"Change to 2017 Budget Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X37-AB37","v":-31249}]
[]
[]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((Y41/J41)^(1/3)-1),0)","v":0}]
[1,null,null,null,null,"Current payments",null,null,{"$f":"SUM(I43,I46,I85)","v":1767737},1763776,{"$f":"SUM(K43,K46,K85)","v":8283},{"$f":"SUM(L43,L46,L85)","v":1772059},1772059,1960366,1946104,0,1946104,1943937,2241342,2235704,5638,2241342,2277560,1858276,1857891,385,1858276,1857891,{"$f":"IFERROR((M42+R42+W42+AB42)/(I42+N42+S42+X42),0)","v":1.0030310226948558},{"$f":"IFERROR((M42+R42+W42+AB42)/(J42+O42+T42+Y42),0)","v":1.0061475176123458},{"$f":"SUM(AE43,AE46,AE85)","v":1947320},{"$f":"SUM(AF43,AF46,AF85)","v":1992461},{"$f":"SUM(AG43,AG46,AG85)","v":2009375.567103833},{"$f":"IFERROR(((AG42/Y42)^(1/3)-1),0)","v":2.6471656948020561E-2},{"$f":"IFERROR((AB42+AE42+AF42+AG42)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":0.86106409147321317}]
[{"$f":"IF(SUM(COUNTIF(I43:AI43,\"<>0\")-COUNTBLANK(I43:AI43))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"SUM(I44:I45)","v":1231651},{"$f":"SUM(J44:J45)","v":1216762},{"$f":"+L43-J43","v":-32192},{"$f":"SUM(L44:L45)","v":1184570},1184570,1286561,1288838,{"$f":"+Q43-O43","v":0},{"$f":"SUM(Q44:Q45)","v":1288838},1288374,1470660,1408390,{"$f":"+V43-T43","v":62270},{"$f":"SUM(V44:V45)","v":1470660},1408390,1352218,1352218,{"$f":"+AA43-Y43","v":0},{"$f":"SUM(AA44:AA45)","v":1352218},1352218,0.97986590752074954,0.99379895363039217,{"$f":"SUM(AE44:AE45)","v":1428465},1444929,1460988.431103833,2.6124415784219757E-2,0.6271932368405001]
[{"$f":"IF(SUM(COUNTIF(I44:AI44,\"<>0\")-COUNTBLANK(I44:AI44))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,1081322,1062789,-25741,1037048,{"$f":"Summary!I61","v":1037048},1133137,1146279,0,1146279,{"$f":"+Summary!J61","v":1120768},1287873,1232562,55311,1287873,{"$f":"+Summary!L61","v":1228930},{"$f":"Summary!$M61","v":1158143},{"$f":"+Summary!R61","v":1158143},0,1158143,{"$f":"+Summary!T61","v":1158143},0.97519866537209188,0.98806810683918533,{"$f":"+Summary!AB61","v":1224589},{"$f":"+Summary!AK61","v":1226670},{"$f":"+Summary!AT61","v":1239017.4954584264},2.2755328334452596E-2,0.53474759722600773]
[{"$f":"IF(SUM(COUNTIF(I45:AI45,\"<>0\")-COUNTBLANK(I45:AI45))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,150329,153973,-6451,147522,{"$f":"Summary!I62","v":147522},153424,142559,0,142559,{"$f":"+Summary!J62","v":167606},182787,175828,6959,182787,{"$f":"+Summary!L62","v":179460},{"$f":"Summary!$M62","v":194075},{"$f":"+Summary!R62","v":194075},0,194075,{"$f":"+Summary!T62","v":194075},1.0118245998104656,1.0333535903726545,{"$f":"+Summary!AB62","v":203876},{"$f":"+Summary!AK62","v":218259},{"$f":"+Summary!AT62","v":221970.93564540672},4.578443239906127E-2,9.24456396144923E-2]
[1,null,null,null,null,"Goods and services",null,null,{"$f":"SUM(I47:I84)","v":536086},{"$f":"SUM(J47:J84)","v":547014},40447,{"$f":"SUM(L47:L84)","v":587461},587461,673805,657266,0,{"$f":"SUM(Q47:Q84)","v":657266},655535,770682,827314,-56632,{"$f":"SUM(V47:V84)","v":770682},869170,506058,505673,385,{"$f":"SUM(AA47:AA84)","v":506058},505673,1.0527653680823572,1.0317554281831594,{"$f":"SUM(AE47:AE84)","v":518855},547532,548387.13600000006,2.7399060822477672E-2,0.23387085463271307]
[1,null,null,null,null,"Administrative fees",null,null,558,602,658,1260,{"$f":"Summary!I64","v":1260},534,720,0,720,{"$f":"+Summary!J64","v":589},1758,1100,658,1758,{"$f":"+Summary!L64","v":820},{"$f":"Summary!$M64","v":840},{"$f":"+Summary!R64","v":595},245,840,{"$f":"+Summary!T64","v":595},0.88455284552845526,1.0818694066953927,{"$f":"+Summary!AB64","v":879},{"$f":"+Summary!AK64","v":928},{"$f":"+Summary!AT64","v":933.43025568697863},0.16195230732699306,3.6787520481968875E-4]
[1,null,null,null,null,"Advertising",null,null,6074,6312,-2617,3695,{"$f":"Summary!I65","v":3695},27726,10149,0,10149,{"$f":"+Summary!J65","v":6870},5281,9513,-4232,5281,{"$f":"+Summary!L65","v":9123},{"$f":"Summary!$M65","v":6130},{"$f":"+Summary!R65","v":2852},3278,6130,{"$f":"+Summary!T65","v":2852},0.49855123753068942,0.78193297717338517,{"$f":"+Summary!AB65","v":3662},{"$f":"+Summary!AK65","v":3871},{"$f":"+Summary!AT65","v":3932.454436472703},0.11302450483776338,1.5791175589216862E-3]
[1,null,null,null,null,"Minor assets",null,null,4808,6119,-4941,1178,{"$f":"Summary!I66","v":1178},3744,24850,0,24850,{"$f":"+Summary!J66","v":2178},1859,43217,-41358,1859,{"$f":"+Summary!L66","v":43007},{"$f":"Summary!$M66","v":2982},{"$f":"+Summary!R66","v":4717},-1735,2982,{"$f":"+Summary!T66","v":4717},3.813932651385052,0.64737715929685813,{"$f":"+Summary!AB66","v":3201},{"$f":"+Summary!AK66","v":3380},{"$f":"+Summary!AT66","v":3379.3645458880869},-0.10520601558859333,1.618813188890897E-3]
[1,null,null,null,null,"Audit costs: External",null,null,7591,6591,-696,5895,{"$f":"Summary!I67","v":5895},7993,7993,0,7993,{"$f":"+Summary!J67","v":7168},6626,6626,0,6626,{"$f":"+Summary!L67","v":6626},{"$f":"Summary!$M67","v":7290},{"$f":"+Summary!R67","v":7278},12,7290,{"$f":"+Summary!T67","v":7278},0.91413559322033899,0.94660909856781805,{"$f":"+Summary!AB67","v":7812},{"$f":"+Summary!AK67","v":8249},{"$f":"+Summary!AT67","v":8198.5247749376667},4.0497930393883053E-2,3.4783738518605702E-3]
[1,null,null,null,null,"Bursaries: Employees",null,null,4175,4175,-1217,2958,{"$f":"Summary!I68","v":2958},4401,4401,0,4401,{"$f":"+Summary!J68","v":2109},5874,5874,0,5874,{"$f":"+Summary!L68","v":3890},{"$f":"Summary!$M68","v":6281},{"$f":"+Summary!R68","v":5882},399,6281,{"$f":"+Summary!T68","v":5882},0.71578795041242582,0.72983474326185327,{"$f":"+Summary!AB68","v":6627},{"$f":"+Summary!AK68","v":6991},{"$f":"+Summary!AT68","v":7053.6148904172906},6.2418378430465937E-2,2.928682588958364E-3]
[1,null,null,null,null,"Catering: Departmental activities",null,null,8286,5449,-1403,4046,{"$f":"Summary!I69","v":4046},7777,8345,0,8345,{"$f":"+Summary!J69","v":13344},8701,7358,1343,8701,{"$f":"+Summary!L69","v":6772},{"$f":"Summary!$M69","v":4333},{"$f":"+Summary!R69","v":6138},-1805,4333,{"$f":"+Summary!T69","v":6138},1.0413444685019073,1.1102968120190546,{"$f":"+Summary!AB69","v":4311},{"$f":"+Summary!AK69","v":4554},{"$f":"+Summary!AT69","v":4595.9555855739336},-9.1936304238065869E-2,2.1616311083110925E-3]
[1,null,null,null,null,"Communication (G&S)",null,null,38421,37442,-3135,34307,{"$f":"Summary!I70","v":34307},40964,33802,0,33802,{"$f":"+Summary!J70","v":25831},33562,36376,-2814,33562,{"$f":"+Summary!L70","v":37034},{"$f":"Summary!$M70","v":31594},{"$f":"+Summary!R70","v":28535},3059,31594,{"$f":"+Summary!T70","v":28535},0.86969787119225683,0.92326392714186034,{"$f":"+Summary!AB70","v":31694},{"$f":"+Summary!AK70","v":33507},{"$f":"+Summary!AT70","v":33415.347215136542},5.4037430860363944E-2,1.4023926244631843E-2]
[1,null,null,null,null,"Computer services",null,null,90906,86720,-17504,69216,{"$f":"Summary!I71","v":69216},86080,81903,0,81903,{"$f":"+Summary!J71","v":72869},83738,88839,-5101,83738,{"$f":"+Summary!L71","v":88860},{"$f":"Summary!$M71","v":89681},{"$f":"+Summary!R71","v":86979},2702,89681,{"$f":"+Summary!T71","v":86979},0.9073044049028981,0.92301439143423691,{"$f":"+Summary!AB71","v":93122},{"$f":"+Summary!AK71","v":98337},{"$f":"+Summary!AT71","v":97430.226989951028},3.8547667551475095E-2,4.1455701480606233E-2]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,20277,19150,-6868,12282,{"$f":"Summary!I72","v":12282},23513,28153,0,28153,{"$f":"+Summary!J72","v":18673},25534,30902,-5368,25534,{"$f":"+Summary!L72","v":27441},{"$f":"Summary!$M72","v":23255},{"$f":"+Summary!R72","v":21952},1303,23255,{"$f":"+Summary!T72","v":21952},{"$f":"IFERROR((M55+R55+W55+AB55)/(I55+N55+S55+X55),0)","v":0.86788580563626738},{"$f":"IFERROR((M55+R55+W55+AB55)/(J55+O55+T55+Y55),0)","v":0.80222051379334447},{"$f":"+Summary!AB72","v":22999},{"$f":"+Summary!AK72","v":24286},{"$f":"+Summary!AT72","v":24669.86637907027},{"$f":"IFERROR(((AG55/Y55)^(1/3)-1),0)","v":3.9674920189489038E-2},{"$f":"IFERROR((AB55+AE55+AF55+AG55)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":1.0357286783099107E-2}]
[1,null,null,null,null,"Infrastructure and planning services",null,null,8310,7515,9852,17367,{"$f":"Summary!I73","v":17367},9259,589,0,589,{"$f":"+Summary!J73","v":0},4823,889,3934,4823,{"$f":"+Summary!L73","v":889},{"$f":"Summary!$M73","v":1164},{"$f":"+Summary!R73","v":7000},-5836,1164,{"$f":"+Summary!T73","v":7000},1.0721684496518933,1.5791908960170074,{"$f":"+Summary!AB73","v":1230},{"$f":"+Summary!AK73","v":1298},{"$f":"+Summary!AT73","v":1371.4347158954722},-0.41920121443057734,1.2021332995023255E-3]
[0,null,null,null,null,"Laboratory services",null,null,0,0,0,0,{"$f":"Summary!I74","v":0},0,0,0,0,{"$f":"+Summary!J74","v":0},0,0,0,0,{"$f":"+Summary!L74","v":0},{"$f":"Summary!$M74","v":0},{"$f":"+Summary!R74","v":0},0,0,{"$f":"+Summary!T74","v":0},0,0,{"$f":"+Summary!AB74","v":0},{"$f":"+Summary!AK74","v":0},{"$f":"+Summary!AT74","v":0},0,0]
[1,null,null,null,null,"Legal services (G&S)",null,null,1522,1519,242,1761,{"$f":"Summary!I75","v":1761},1604,1604,0,1604,{"$f":"+Summary!J75","v":2818},2630,2805,-175,2630,{"$f":"+Summary!L75","v":6291},{"$f":"Summary!$M75","v":2751},{"$f":"+Summary!R75","v":2693},58,2751,{"$f":"+Summary!T75","v":2693},1.5943340778182673,1.5732513629509337,{"$f":"+Summary!AB75","v":2922},{"$f":"+Summary!AK75","v":3086},{"$f":"+Summary!AT75","v":3164.3477307263456},5.5235231966838327E-2,1.3086669161363584E-3]
[0,null,null,null,null,"Science and technological services",null,null,0,0,0,0,{"$f":"Summary!I76","v":0},0,0,0,0,{"$f":"+Summary!J76","v":0},0,0,0,0,{"$f":"+Summary!L76","v":0},{"$f":"Summary!$M76","v":0},{"$f":"+Summary!R76","v":0},0,0,{"$f":"+Summary!T76","v":0},0,0,{"$f":"+Summary!AB76","v":0},{"$f":"+Summary!AK76","v":0},{"$f":"+Summary!AT76","v":0},0,0]
[1,null,null,null,null,"Contractors",null,null,7967,11389,-909,10480,{"$f":"Summary!I77","v":10480},16550,19968,0,19968,{"$f":"+Summary!J77","v":8424},12560,11881,679,12560,{"$f":"+Summary!L77","v":9665},{"$f":"Summary!$M77","v":13758},{"$f":"+Summary!R77","v":14785},-1027,13758,{"$f":"+Summary!T77","v":14785},0.8528376118815777,0.74718646054150939,{"$f":"+Summary!AB77","v":13537},{"$f":"+Summary!AK77","v":14293},{"$f":"+Summary!AT77","v":14303.216028349092},-1.0982165584123349E-2,6.2776909646661385E-3]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,1066,755,-297,458,{"$f":"Summary!I78","v":458},1931,878,0,878,{"$f":"+Summary!J78","v":9707},1224,100998,-99774,1224,{"$f":"+Summary!L78","v":100994},{"$f":"Summary!$M78","v":969},{"$f":"+Summary!R78","v":784},185,969,{"$f":"+Summary!T78","v":784},21.568978805394991,1.0824638592080453,{"$f":"+Summary!AB78","v":1021},{"$f":"+Summary!AK78","v":1078},{"$f":"+Summary!AT78","v":1053.8631129973535},0.10362800840535358,4.3420914635275041E-4]
[1,null,null,null,null,"Entertainment",null,null,462,193,-160,33,{"$f":"Summary!I79","v":33},317,243,0,243,{"$f":"+Summary!J79","v":62},101,96,5,101,{"$f":"+Summary!L79","v":88},{"$f":"Summary!$M79","v":110},{"$f":"+Summary!R79","v":104},6,110,{"$f":"+Summary!T79","v":104},0.28989898989898988,0.45125786163522014,{"$f":"+Summary!AB79","v":114},{"$f":"+Summary!AK79","v":119},{"$f":"+Summary!AT79","v":120.10500195990105},4.9162079218107113E-2,5.0415563609339637E-5]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,15955,17274,11173,28447,{"$f":"Summary!I80","v":28447},29998,27023,0,27023,{"$f":"+Summary!J80","v":30007},64265,26891,37374,64265,{"$f":"+Summary!L80","v":31220},{"$f":"Summary!$M80","v":21380},{"$f":"+Summary!R80","v":16326},5054,21380,{"$f":"+Summary!T80","v":16326},0.80548336600860193,1.2112347738647531,{"$f":"+Summary!AB80","v":21841},{"$f":"+Summary!AK80","v":23120},{"$f":"+Summary!AT80","v":23064.205729814588},0.12206901631244715,9.3033625966950518E-3]
[0,null,null,null,null,"Housing",null,null,0,0,0,0,{"$f":"Summary!I81","v":0},0,0,0,0,{"$f":"+Summary!J81","v":0},0,0,0,0,{"$f":"+Summary!L81","v":0},{"$f":"Summary!$M81","v":0},{"$f":"+Summary!R81","v":0},0,0,{"$f":"+Summary!T81","v":0},0,0,{"$f":"+Summary!AB81","v":0},{"$f":"+Summary!AK81","v":0},{"$f":"+Summary!AT81","v":0},0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0,0,{"$f":"Summary!I82","v":0},0,0,0,0,{"$f":"+Summary!J82","v":0},0,0,0,0,{"$f":"+Summary!L82","v":0},{"$f":"Summary!$M82","v":0},{"$f":"+Summary!R82","v":0},0,0,{"$f":"+Summary!T82","v":0},0,0,{"$f":"+Summary!AB82","v":0},{"$f":"+Summary!AK82","v":0},{"$f":"+Summary!AT82","v":0},0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,0,0,0,0,{"$f":"Summary!I83","v":0},0,0,0,0,{"$f":"+Summary!J83","v":0},0,0,0,0,{"$f":"+Summary!L83","v":0},{"$f":"Summary!$M83","v":0},{"$f":"+Summary!R83","v":0},0,0,{"$f":"+Summary!T83","v":0},0,0,{"$f":"+Summary!AB83","v":0},{"$f":"+Summary!AK83","v":0},{"$f":"+Summary!AT83","v":0},0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,0,0,0,0,{"$f":"Summary!I84","v":0},0,0,0,0,{"$f":"+Summary!J84","v":0},0,0,0,0,{"$f":"+Summary!L84","v":0},{"$f":"Summary!$M84","v":0},{"$f":"+Summary!R84","v":0},0,0,{"$f":"+Summary!T84","v":0},0,0,{"$f":"+Summary!AB84","v":0},{"$f":"+Summary!AK84","v":0},{"$f":"+Summary!AT84","v":0},0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0,0,{"$f":"Summary!I85","v":0},0,0,0,0,{"$f":"+Summary!J85","v":0},0,0,0,0,{"$f":"+Summary!L85","v":0},{"$f":"Summary!$M85","v":0},{"$f":"+Summary!R85","v":0},0,0,{"$f":"+Summary!T85","v":0},0,0,{"$f":"+Summary!AB85","v":0},{"$f":"+Summary!AK85","v":0},{"$f":"+Summary!AT85","v":0},0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0,0,{"$f":"Summary!I86","v":0},0,0,0,0,{"$f":"+Summary!J86","v":0},0,0,0,0,{"$f":"+Summary!L86","v":0},{"$f":"Summary!$M86","v":0},{"$f":"+Summary!R86","v":0},0,0,{"$f":"+Summary!T86","v":0},0,0,{"$f":"+Summary!AB86","v":0},{"$f":"+Summary!AK86","v":0},{"$f":"+Summary!AT86","v":0},0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,0,0,0,0,{"$f":"Summary!I87","v":0},0,0,0,0,{"$f":"+Summary!J87","v":0},0,0,0,0,{"$f":"+Summary!L87","v":0},{"$f":"Summary!$M87","v":0},{"$f":"+Summary!R87","v":0},0,0,{"$f":"+Summary!T87","v":0},0,0,{"$f":"+Summary!AB87","v":0},{"$f":"+Summary!AK87","v":0},{"$f":"+Summary!AT87","v":0},0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,0,0,0,0,{"$f":"Summary!I88","v":0},0,0,0,0,{"$f":"+Summary!J88","v":0},0,0,0,0,{"$f":"+Summary!L88","v":0},{"$f":"Summary!$M88","v":0},{"$f":"+Summary!R88","v":0},0,0,{"$f":"+Summary!T88","v":0},0,0,{"$f":"+Summary!AB88","v":0},{"$f":"+Summary!AK88","v":0},{"$f":"+Summary!AT88","v":0},0,0]
[0,null,null,null,null,"Inventory: Medicine",null,null,0,0,0,0,{"$f":"Summary!I89","v":0},0,0,0,0,{"$f":"+Summary!J89","v":0},0,0,0,0,{"$f":"+Summary!L89","v":0},{"$f":"Summary!$M89","v":0},{"$f":"+Summary!R89","v":0},0,0,{"$f":"+Summary!T89","v":0},0,0,{"$f":"+Summary!AB89","v":0},{"$f":"+Summary!AK89","v":0},{"$f":"+Summary!AT89","v":0},0,0]
[0,null,null,null,null,"Medsas inventory interface",null,null,0,0,0,0,{"$f":"Summary!I90","v":0},0,0,0,0,{"$f":"+Summary!J90","v":0},0,0,0,0,{"$f":"+Summary!L90","v":0},{"$f":"Summary!$M90","v":0},{"$f":"+Summary!R90","v":0},0,0,{"$f":"+Summary!T90","v":0},0,0,{"$f":"+Summary!AB90","v":0},{"$f":"+Summary!AK90","v":0},{"$f":"+Summary!AT90","v":0},0,0]
[0,null,null,null,null,"Inventory: Other supplies",null,null,0,0,0,0,{"$f":"Summary!I91","v":0},0,0,0,0,{"$f":"+Summary!J91","v":0},0,0,0,0,{"$f":"+Summary!L91","v":0},{"$f":"Summary!$M91","v":0},{"$f":"+Summary!R91","v":0},0,0,{"$f":"+Summary!T91","v":0},{"$f":"IFERROR((M74+R74+W74+AB74)/(I74+N74+S74+X74),0)","v":0},{"$f":"IFERROR((M74+R74+W74+AB74)/(J74+O74+T74+Y74),0)","v":0},{"$f":"+Summary!AB91","v":0},{"$f":"+Summary!AK91","v":0},{"$f":"+Summary!AT91","v":0},{"$f":"IFERROR(((AG74/Y74)^(1/3)-1),0)","v":0},{"$f":"IFERROR((AB74+AE74+AF74+AG74)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":0}]
[1,null,null,null,null,"Consumable supplies",null,null,3405,6060,-3416,2644,{"$f":"Summary!I92","v":2644},3425,13318,0,13318,{"$f":"+Summary!J92","v":3604},3268,4232,-964,3268,{"$f":"+Summary!L92","v":3799},{"$f":"Summary!$M92","v":3157},{"$f":"+Summary!R92","v":3993},-836,3157,{"$f":"+Summary!T92","v":3993},1.0592229347416069,0.50864036517769806,{"$f":"+Summary!AB92","v":3269},{"$f":"+Summary!AK92","v":3456},{"$f":"+Summary!AT92","v":3453.1654010789448},-4.7263748860415511E-2,1.5629828762172295E-3]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,23349,14320,-4771,9549,{"$f":"Summary!I93","v":9549},21667,22767,0,22767,{"$f":"+Summary!J93","v":10134},15510,12573,2937,15510,{"$f":"+Summary!L93","v":10337},{"$f":"Summary!$M93","v":11964},{"$f":"+Summary!R93","v":9104},2860,11964,{"$f":"+Summary!T93","v":9104},0.53971582287212028,0.66578177115240622,{"$f":"+Summary!AB93","v":12468},{"$f":"+Summary!AK93","v":13166},{"$f":"+Summary!AT93","v":13209.524385600416},0.132100487210002,5.2882848693584315E-3]
[1,null,null,null,null,"Operating leases",null,null,136310,155555,49217,204772,{"$f":"Summary!I94","v":204772},180139,173650,0,173650,{"$f":"+Summary!J94","v":211229},149313,146294,3019,149313,{"$f":"+Summary!L94","v":177436},{"$f":"Summary!$M94","v":130101},{"$f":"+Summary!R94","v":129678},423,130101,{"$f":"+Summary!T94","v":129678},1.2135591570545579,1.1948818279610758,{"$f":"+Summary!AB94","v":141751},{"$f":"+Summary!AK94","v":149270},{"$f":"+Summary!AT94","v":149706.09187824494},4.9037604363983078E-2,6.2911790659428327E-2]
[1,null,null,null,null,"Rental and hiring",null,null,10,116,-93,23,{"$f":"Summary!I95","v":23},209,209,0,209,{"$f":"+Summary!J95","v":875},26,503,-477,26,{"$f":"+Summary!L95","v":500},{"$f":"Summary!$M95","v":28},{"$f":"+Summary!R95","v":157},-129,28,{"$f":"+Summary!T95","v":157},5.6959706959706962,1.5786802030456852,{"$f":"+Summary!AB95","v":28},{"$f":"+Summary!AK95","v":30},{"$f":"+Summary!AT95","v":29.388976594800269},-0.42795753395623282,2.6954437037679612E-5]
[1,null,null,null,null,"Property payments",null,null,31322,31783,34626,66409,{"$f":"Summary!I96","v":66409},39665,39865,0,39865,{"$f":"+Summary!J96","v":69443},48172,49103,-931,48172,{"$f":"+Summary!L96","v":62310},{"$f":"Summary!$M96","v":40805},{"$f":"+Summary!R96","v":42495},-1690,40805,{"$f":"+Summary!T96","v":42495},1.5044447500687654,1.4741984489665902,{"$f":"+Summary!AB96","v":43091},{"$f":"+Summary!AK96","v":45504},{"$f":"+Summary!AT96","v":45791.729182221461},2.5218426699518348E-2,1.9508848143601275E-2]
[1,null,null,null,null,"Transport provided: Departmental activity",null,null,0,80,-80,0,{"$f":"Summary!I97","v":0},0,0,0,0,{"$f":"+Summary!J97","v":0},0,0,0,0,{"$f":"+Summary!L97","v":0},{"$f":"Summary!$M97","v":0},{"$f":"+Summary!R97","v":0},0,0,{"$f":"+Summary!T97","v":0},0,0,{"$f":"+Summary!AB97","v":0},{"$f":"+Summary!AK97","v":0},{"$f":"+Summary!AT97","v":0},0,0]
[1,null,null,null,null,"Travel and subsistence",null,null,84981,92389,-13440,78949,{"$f":"Summary!I98","v":78949},99440,111077,0,111077,{"$f":"+Summary!J98","v":131783},240610,194541,46069,240610,{"$f":"+Summary!L98","v":194962},{"$f":"Summary!$M98","v":75238},{"$f":"+Summary!R98","v":82891},-7653,75238,{"$f":"+Summary!T98","v":82891},0.97664456522390952,1.0159846786636668,{"$f":"+Summary!AB98","v":70647},{"$f":"+Summary!AK98","v":74410},{"$f":"+Summary!AT98","v":74886.654073829661},-3.3283756658216479E-2,3.3400596580894233E-2]
[1,null,null,null,null,"Training and development",null,null,9863,10078,-2644,7434,{"$f":"Summary!I99","v":7434},12061,12267,0,12267,{"$f":"+Summary!J99","v":2795},12849,11277,1572,12849,{"$f":"+Summary!L99","v":10026},{"$f":"Summary!$M99","v":13277},{"$f":"+Summary!R99","v":12358},919,13277,{"$f":"+Summary!T99","v":12358},0.67873048907388134,0.70928664636798611,{"$f":"+Summary!AB99","v":13977},{"$f":"+Summary!AK99","v":14755},{"$f":"+Summary!AT99","v":14968.701824380649},6.5970817698319584E-2,6.1828924110788747E-3]
[1,null,null,null,null,"Operating payments",null,null,20986,21205,-2988,18217,{"$f":"Summary!I100","v":18217},45648,22948,0,22948,{"$f":"+Summary!J100","v":16693},30211,25551,4660,30211,{"$f":"+Summary!L100","v":28044},{"$f":"Summary!$M100","v":15189},{"$f":"+Summary!R100","v":17088},-1899,15189,{"$f":"+Summary!T100","v":17088},0.71444382955174324,0.92222785510185268,{"$f":"+Summary!AB100","v":15044},{"$f":"+Summary!AK100","v":15878},{"$f":"+Summary!AT100","v":15623.259710214554},-2.9430128856018478E-2,7.0183144766186078E-3]
[1,null,null,null,null,"Venues and facilities",null,null,9482,4223,1858,6081,{"$f":"Summary!I101","v":6081},9160,10544,0,10544,{"$f":"+Summary!J101","v":8330},12187,9875,2312,12187,{"$f":"+Summary!L101","v":9036},{"$f":"Summary!$M101","v":3781},{"$f":"+Summary!R101","v":1289},2492,3781,{"$f":"+Summary!T101","v":1289},0.71470673215833569,0.95391616212255603,{"$f":"+Summary!AB101","v":3608},{"$f":"+Summary!AK101","v":3966},{"$f":"+Summary!AT101","v":4032.6631749573498},0.4625577069187663,1.4223036814169753E-3]
[1,null,null,null,null,"Interest and rent on land",null,null,{"$f":"SUM(I86:I87)","v":0},0,28,{"$f":"SUM(L86:L87)","v":28},28,0,0,0,{"$f":"SUM(Q86:Q87)","v":0},28,0,0,0,{"$f":"SUM(V86:V87)","v":0},0,0,0,0,{"$f":"SUM(AA86:AA87)","v":0},0,0,0,{"$f":"SUM(AE86:AE87)","v":0},0,0,0,0]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,0,0,28,28,{"$f":"Summary!I103","v":28},0,0,0,0,{"$f":"+Summary!J103","v":28},0,0,0,0,{"$f":"+Summary!L103","v":0},{"$f":"Summary!$M103","v":0},{"$f":"+Summary!R103","v":0},0,0,{"$f":"+Summary!T103","v":0},0,0,{"$f":"+Summary!AB103","v":0},{"$f":"+Summary!AK103","v":0},{"$f":"+Summary!AT103","v":0},0,0]
[0,null,null,null,null,"Rent on land",null,null,0,0,0,0,{"$f":"Summary!I104","v":0},0,0,0,0,{"$f":"+Summary!J104","v":0},0,0,0,0,{"$f":"+Summary!L104","v":0},{"$f":"Summary!$M104","v":0},{"$f":"+Summary!R104","v":0},0,0,{"$f":"+Summary!T104","v":0},0,0,{"$f":"+Summary!AB104","v":0},{"$f":"+Summary!AK104","v":0},{"$f":"+Summary!AT104","v":0},0,0]
[1,null,null,null,null,"Transfers and subsidies",null,null,{"$f":"SUM(I89,I96,I99:I101,I108,I109)","v":15115},{"$f":"SUM(J89,J96,J99:J101,J108,J109)","v":17343},{"$f":"SUM(K89,K96,K99:K101,K108,K109)","v":-2837},{"$f":"SUM(L89,L96,L99:L101,L108,L109)","v":14506},14506,15537,15948,0,15948,14995,16613,16673,-60,16613,16479,{"$f":"SUM(X89,X96,X99:X101,X108,X109)","v":13205},13505,-300,13205,13505,0.98371093104018525,0.93722919850635744,{"$f":"SUM(AE89,AE96,AE99:AE101,AE108,AE109)","v":11598},{"$f":"SUM(AF89,AF96,AF99:AF101,AF108,AF109)","v":11825},12487.92,-2.5761757798944296E-2,5.4502388890782412E-3]
[{"$f":"IF(SUM(COUNTIF(I89:AI89,\"<>0\")-COUNTBLANK(I89:AI89))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I90+I93","v":0},{"$f":"+J90+J93","v":0},{"$f":"+L89-J89","v":0},{"$f":"+L90+L93","v":0},0,0,0,{"$f":"+Q89-O89","v":0},{"$f":"+Q90+Q93","v":0},0,0,0,{"$f":"+V89-T89","v":0},{"$f":"+V90+V93","v":0},0,0,0,{"$f":"+AA89-Y89","v":0},{"$f":"+AA90+AA93","v":0},0,0,0,{"$f":"+AE90+AE93","v":0},0,0,0,0]
[0,null,null,null,null,"Provinces",null,null,{"$f":"SUM(I91:I92)","v":0},0,0,{"$f":"SUM(L91:L92)","v":0},0,0,0,0,{"$f":"SUM(Q91:Q92)","v":0},0,0,0,0,{"$f":"SUM(V91:V92)","v":0},0,0,0,0,{"$f":"SUM(AA91:AA92)","v":0},0,0,0,{"$f":"SUM(AE91:AE92)","v":0},0,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,0,0,0,0,{"$f":"Summary!I108","v":0},0,0,0,0,{"$f":"+Summary!J108","v":0},0,0,0,0,{"$f":"+Summary!L108","v":0},{"$f":"Summary!$M108","v":0},{"$f":"+Summary!R108","v":0},0,0,{"$f":"+Summary!T108","v":0},0,0,{"$f":"+Summary!AB108","v":0},{"$f":"+Summary!AK108","v":0},{"$f":"+Summary!AT108","v":0},0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,null,0,0,0,0,{"$f":"Summary!I109","v":0},0,0,0,0,{"$f":"+Summary!J109","v":0},0,0,0,0,{"$f":"+Summary!L109","v":0},{"$f":"Summary!$M109","v":0},{"$f":"+Summary!R109","v":0},0,0,{"$f":"+Summary!T109","v":0},0,0,{"$f":"+Summary!AB109","v":0},{"$f":"+Summary!AK109","v":0},{"$f":"+Summary!AT109","v":0},0,0]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"SUM(I94:I95)","v":0},0,0,{"$f":"SUM(L94:L95)","v":0},0,0,0,0,{"$f":"SUM(Q94:Q95)","v":0},0,0,0,0,{"$f":"SUM(V94:V95)","v":0},0,{"$f":"SUM(X94:X95)","v":0},0,0,{"$f":"SUM(AA94:AA95)","v":0},0,0,0,{"$f":"SUM(AE94:AE95)","v":0},0,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",null,null,0,0,0,0,{"$f":"Summary!I111","v":0},0,0,0,0,{"$f":"+Summary!J111","v":0},0,0,0,0,{"$f":"+Summary!L111","v":0},{"$f":"Summary!$M111","v":0},{"$f":"+Summary!R111","v":0},0,0,{"$f":"+Summary!T111","v":0},0,0,{"$f":"+Summary!AB111","v":0},{"$f":"+Summary!AK111","v":0},{"$f":"+Summary!AT111","v":0},0,0]
[0,null,null,null,null,"Municipal agencies and funds",null,null,0,0,0,0,{"$f":"Summary!I112","v":0},0,0,0,0,{"$f":"+Summary!J112","v":0},0,0,0,0,{"$f":"+Summary!L112","v":0},{"$f":"Summary!$M112","v":0},{"$f":"+Summary!R112","v":0},0,0,{"$f":"+Summary!T112","v":0},0,0,{"$f":"+Summary!AB112","v":0},{"$f":"+Summary!AK112","v":0},{"$f":"+Summary!AT112","v":0},0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"SUM(I97:I98)","v":6},{"$f":"SUM(J97:J98)","v":6},6,{"$f":"SUM(L97:L98)","v":12},12,6,6,0,{"$f":"SUM(Q97:Q98)","v":6},15,15,15,0,{"$f":"SUM(V97:V98)","v":15},15,15,15,0,{"$f":"SUM(AA97:AA98)","v":15},15,1.3571428571428572,1.3571428571428572,{"$f":"SUM(AE97:AE98)","v":16},17,17.896000000000001,6.0608013189561438E-2,7.2678792954719814E-6]
[0,null,null,null,null,"Social security funds",null,null,0,0,0,0,{"$f":"Summary!I114","v":0},0,0,0,0,{"$f":"+Summary!J114","v":0},0,0,0,0,{"$f":"+Summary!L114","v":0},{"$f":"Summary!$M114","v":0},{"$f":"+Summary!R114","v":0},0,0,{"$f":"+Summary!T114","v":0},{"$f":"IFERROR((M97+R97+W97+AB97)/(I97+N97+S97+X97),0)","v":0},0,{"$f":"+Summary!AB114","v":0},{"$f":"+Summary!AK114","v":0},{"$f":"+Summary!AT114","v":0},0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,null,6,6,6,12,{"$f":"Summary!I115","v":12},6,6,0,6,{"$f":"+Summary!J115","v":15},15,15,0,15,{"$f":"+Summary!L115","v":15},{"$f":"Summary!$M115","v":15},{"$f":"+Summary!R115","v":15},0,15,{"$f":"+Summary!T115","v":15},{"$f":"IFERROR((M98+R98+W98+AB98)/(I98+N98+S98+X98),0)","v":1.3571428571428572},{"$f":"IFERROR((M98+R98+W98+AB98)/(J98+O98+T98+Y98),0)","v":1.3571428571428572},{"$f":"+Summary!AB115","v":16},{"$f":"+Summary!AK115","v":17},{"$f":"+Summary!AT115","v":17.896000000000001},{"$f":"IFERROR(((AG98/Y98)^(1/3)-1),0)","v":6.0608013189561438E-2},{"$f":"IFERROR((AB98+AE98+AF98+AG98)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":7.2678792954719814E-6}]
[{"$f":"IF(SUM(COUNTIF(I99:AI99,\"<>0\")-COUNTBLANK(I99:AI99))<>0,1,0)","v":1},null,null,null,null,"Higher education institutions",null,null,8840,8840,-1340,7500,{"$f":"Summary!I116","v":7500},8210,8310,0,8310,{"$f":"+Summary!J116","v":7600},8191,8191,0,8191,{"$f":"+Summary!L116","v":8191},{"$f":"Summary!$M116","v":7500},{"$f":"+Summary!R116","v":7500},0,7500,{"$f":"+Summary!T116","v":7500},{"$f":"IFERROR((M99+R99+W99+AB99)/(I99+N99+S99+X99),0)","v":0.94044164808649711},0.93757802746566787,{"$f":"+Summary!AB116","v":7500},{"$f":"+Summary!AK116","v":7500},{"$f":"+Summary!AT116","v":7920},1.8328673931897743E-2,3.3551184922947929E-3]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,0,0,0,0,{"$f":"Summary!I117","v":0},0,0,0,0,{"$f":"+Summary!J117","v":0},0,0,0,0,{"$f":"+Summary!L117","v":0},{"$f":"Summary!$M117","v":0},{"$f":"+Summary!R117","v":0},0,0,{"$f":"+Summary!T117","v":0},0,0,{"$f":"+Summary!AB117","v":0},{"$f":"+Summary!AK117","v":0},{"$f":"+Summary!AT117","v":0},0,0]
[1,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I102+I105","v":0},{"$f":"+J102+J105","v":2150},0,{"$f":"+L102+L105","v":2150},2150,0,0,0,{"$f":"+Q102+Q105","v":0},77,0,0,0,{"$f":"+V102+V105","v":0},0,0,0,0,{"$f":"+AA102+AA105","v":0},0,0,1.0358139534883721,{"$f":"+AE102+AE105","v":0},0,0,0,0]
[1,null,null,null,null,"Public corporations",null,null,{"$f":"SUM(I103:I104)","v":0},2150,0,{"$f":"SUM(L103:L104)","v":2150},0,0,0,0,{"$f":"SUM(Q103:Q104)","v":0},0,0,0,0,{"$f":"SUM(V103:V104)","v":0},0,0,0,0,{"$f":"SUM(AA103:AA104)","v":0},0,0,0,{"$f":"SUM(AE103:AE104)","v":0},0,0,0,0]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,0,0,0,0,{"$f":"Summary!I120","v":0},0,0,0,0,{"$f":"+Summary!J120","v":0},0,0,0,0,{"$f":"+Summary!L120","v":0},{"$f":"Summary!$M120","v":0},{"$f":"+Summary!R120","v":0},0,0,{"$f":"+Summary!T120","v":0},0,0,{"$f":"+Summary!AB120","v":0},{"$f":"+Summary!AK120","v":0},{"$f":"+Summary!AT120","v":0},0,0]
[1,null,null,null,null,"Other transfers to public corporations",null,null,0,2150,0,2150,{"$f":"Summary!I121","v":0},0,0,0,0,{"$f":"+Summary!J121","v":0},0,0,0,0,{"$f":"+Summary!L121","v":0},{"$f":"Summary!$M121","v":0},{"$f":"+Summary!R121","v":0},0,0,{"$f":"+Summary!T121","v":0},0,0,{"$f":"+Summary!AB121","v":0},{"$f":"+Summary!AK121","v":0},{"$f":"+Summary!AT121","v":0},0,0]
[1,null,null,null,null,"Private enterprises",null,null,{"$f":"SUM(I106:I107)","v":0},0,0,{"$f":"SUM(L106:L107)","v":0},2150,0,0,0,{"$f":"SUM(Q106:Q107)","v":0},77,0,0,0,{"$f":"SUM(V106:V107)","v":0},0,0,0,0,{"$f":"SUM(AA106:AA107)","v":0},0,0,0,{"$f":"SUM(AE106:AE107)","v":0},0,0,0,0]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,0,0,0,0,{"$f":"Summary!I123","v":0},0,0,0,0,{"$f":"+Summary!J123","v":0},0,0,0,0,{"$f":"+Summary!L123","v":0},{"$f":"Summary!$M123","v":0},{"$f":"+Summary!R123","v":0},0,0,{"$f":"+Summary!T123","v":0},{"$f":"IFERROR((M106+R106+W106+AB106)/(I106+N106+S106+X106),0)","v":0},{"$f":"IFERROR((M106+R106+W106+AB106)/(J106+O106+T106+Y106),0)","v":0},{"$f":"+Summary!AB123","v":0},{"$f":"+Summary!AK123","v":0},{"$f":"+Summary!AT123","v":0},{"$f":"IFERROR(((AG106/Y106)^(1/3)-1),0)","v":0},{"$f":"IFERROR((AB106+AE106+AF106+AG106)/($AB$126+$AE$126+$AF$126+$AG$126),0)","v":0}]
[1,null,null,null,null,"Other transfers to private enterprises",null,null,0,0,0,0,{"$f":"Summary!I124","v":2150},0,0,0,0,{"$f":"+Summary!J124","v":77},0,0,0,0,{"$f":"+Summary!L124","v":0},{"$f":"Summary!$M124","v":0},{"$f":"+Summary!R124","v":0},0,0,{"$f":"+Summary!T124","v":0},0,0,{"$f":"+Summary!AB124","v":0},{"$f":"+Summary!AK124","v":0},{"$f":"+Summary!AT124","v":0},0,0]
[1,null,null,null,null,"Non-profit institutions",null,null,310,310,0,310,{"$f":"Summary!I125","v":310},315,438,{"$f":"+Q108-O108","v":0},438,{"$f":"+Summary!J125","v":438},323,323,{"$f":"+V108-T108","v":0},323,{"$f":"+Summary!L125","v":323},{"$f":"Summary!$M125","v":330},{"$f":"+Summary!R125","v":330},{"$f":"+AA108-Y108","v":0},330,{"$f":"+Summary!T125","v":330},1.096244131455399,1,{"$f":"+Summary!AB125","v":337},{"$f":"+Summary!AK125","v":356},{"$f":"+Summary!AT125","v":376.12},4.4569872738717375E-2,1.5431339200984518E-4]
[1,null,null,null,null,"Households",null,null,{"$f":"SUM(I110:I111)","v":5959},6037,-1503,{"$f":"SUM(L110:L111)","v":4534},4534,7006,7194,{"$f":"+Q109-O109","v":0},{"$f":"SUM(Q110:Q111)","v":7194},6865,8084,8144,{"$f":"+V109-T109","v":-60},{"$f":"SUM(V110:V111)","v":8084},7950,5360,5660,{"$f":"+AA109-Y109","v":-300},{"$f":"SUM(AA110:AA111)","v":5360},5660,0.94698776932106477,0.92506010726835586,{"$f":"SUM(AE110:AE111)","v":3745},3952,4173.9040000000005,-9.6540529045619383E-2,1.9335391254781315E-3]
[1,null,null,null,null,"Social benefits",null,null,0,78,1770,1848,{"$f":"Summary!I127","v":1848},725,913,0,913,{"$f":"+Summary!J127","v":4416},5307,5367,-60,5307,{"$f":"+Summary!L127","v":5153},{"$f":"Summary!$M127","v":2420},{"$f":"+Summary!R127","v":2720},-300,2420,{"$f":"+Summary!T127","v":2720},1.6726218646474207,1.557281339502093,{"$f":"+Summary!AB127","v":635},{"$f":"+Summary!AK127","v":668},{"$f":"+Summary!AT127","v":706},-0.36211077586737817,5.215764414879052E-4]
[1,null,null,null,null,"Other transfers to households",null,null,5959,5959,-3273,2686,{"$f":"Summary!I128","v":2686},6281,6281,0,6281,{"$f":"+Summary!J128","v":2449},2777,2777,0,2777,{"$f":"+Summary!L128","v":2797},{"$f":"Summary!$M128","v":2940},{"$f":"+Summary!R128","v":2940},0,2940,{"$f":"+Summary!T128","v":2940},0.60544634404410536,0.60544634404410536,{"$f":"+Summary!AB128","v":3110},{"$f":"+Summary!AK128","v":3284},{"$f":"+Summary!AT128","v":3467.904},5.6590201235450222E-2,1.4119626839902263E-3]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"SUM(I113,I116,I119:I123)","v":459662},461395,{"$f":"SUM(K113,K116,K119:K123)","v":-8779},{"$f":"SUM(L113,L116,L119:L123)","v":452616},366537,269305,361204,0,361204,313379,231147,285731,-54584,231147,244069,274832,306081,-31249,274832,306081,0.9960484102138879,0.86966659620152842,{"$f":"SUM(AE113,AE116,AE119:AE123)","v":289851},304839,309509.37600000005,3.7197722045849702E-3,0.13348566963770861]
[{"$f":"IF(SUM(COUNTIF(I113:AI113,\"<>0\")-COUNTBLANK(I113:AI113))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"SUM(I114:I115)","v":421173},421173,{"$f":"+L113-J113","v":-17064},{"$f":"SUM(L114:L115)","v":404109},318030,234866,304271,{"$f":"+Q113-O113","v":0},{"$f":"SUM(Q114:Q115)","v":304271},255265,181354,230360,{"$f":"+V113-T113","v":-49006},{"$f":"SUM(V114:V115)","v":181354},175520,229594,260843,{"$f":"+AA113-Y113","v":-31249},{"$f":"SUM(AA114:AA115)","v":229594},260843,0.94627019823109371,0.82986930473670673,{"$f":"SUM(AE114:AE115)","v":242221},255785,255785.37600000002,-6.505406262860558E-3,0.1119072504219457]
[1,null,null,null,null,"Buildings",null,null,421173,421173,-17064,404109,{"$f":"Summary!I131","v":318030},234866,304271,0,304271,{"$f":"+Summary!J131","v":255265},181354,230360,-49006,181354,{"$f":"+Summary!L131","v":175520},{"$f":"Summary!$M131","v":229594},{"$f":"+Summary!R131","v":260843},-31249,229594,{"$f":"+Summary!T131","v":260843},0.94627019823109371,0.82986930473670673,{"$f":"+Summary!AB131","v":242221},{"$f":"+Summary!AK131","v":255785},{"$f":"+Summary!AT131","v":255785.37600000002},-6.505406262860558E-3,0.1119072504219457]
[0,null,null,null,null,"Other fixed structures",null,null,0,0,0,0,{"$f":"Summary!I132","v":0},0,0,0,0,{"$f":"+Summary!J132","v":0},0,0,0,0,{"$f":"+Summary!L132","v":0},{"$f":"Summary!$M132","v":0},{"$f":"+Summary!R132","v":0},0,0,{"$f":"+Summary!T132","v":0},0,0,{"$f":"+Summary!AB132","v":0},{"$f":"+Summary!AK132","v":0},{"$f":"+Summary!AT132","v":0},0,0]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"SUM(I117:I118)","v":33896},35629,11736,{"$f":"SUM(L117:L118)","v":47365},47365,34341,49772,0,{"$f":"SUM(Q117:Q118)","v":49772},54633,47120,52344,-5224,{"$f":"SUM(V117:V118)","v":47120},65520,44589,44589,0,{"$f":"SUM(AA117:AA118)","v":44589},44589,1.3261163142560615,1.163288251231257,{"$f":"SUM(AE117:AE118)","v":46944},48330,50564.448000000004,4.2811581952447497E-2,2.1002848528116538E-2]
[1,null,null,null,null,"Transport equipment",null,null,11117,10842,6857,17699,{"$f":"Summary!I134","v":17699},11317,10457,0,10457,{"$f":"+Summary!J134","v":11367},12304,9914,2390,12304,{"$f":"+Summary!L134","v":8915},{"$f":"Summary!$M134","v":13006},{"$f":"+Summary!R134","v":11442},1564,13006,{"$f":"+Summary!T134","v":11442},1.0351667225201073,1.1586683858867659,{"$f":"+Summary!AB134","v":13618},{"$f":"+Summary!AK134","v":13382},{"$f":"+Summary!AT134","v":14543.232},8.3227465023700598E-2,5.8439096548892119E-3]
[1,null,null,null,null,"Other machinery and equipment",null,null,22779,24787,4879,29666,{"$f":"Summary!I135","v":29666},23024,39315,0,39315,{"$f":"+Summary!J135","v":43266},34816,42430,-7614,34816,{"$f":"+Summary!L135","v":56605},{"$f":"Summary!$M135","v":31583},{"$f":"+Summary!R135","v":33147},-1564,31583,{"$f":"+Summary!T135","v":33147},1.4499206787757795,1.1646990599875429,{"$f":"+Summary!AB135","v":33326},{"$f":"+Summary!AK135","v":34948},{"$f":"+Summary!AT135","v":36021.216},2.8106363171165993E-2,1.5158938873227329E-2]
[0,null,null,null,null,"Heritage assets",null,null,0,0,0,0,{"$f":"Summary!I136","v":0},0,0,0,0,{"$f":"+Summary!J136","v":0},0,0,0,0,{"$f":"+Summary!L136","v":0},{"$f":"Summary!$M136","v":0},{"$f":"+Summary!R136","v":0},0,0,{"$f":"+Summary!T136","v":0},0,0,{"$f":"+Summary!AB136","v":0},{"$f":"+Summary!AK136","v":0},{"$f":"+Summary!AT136","v":0},0,0]
[0,null,null,null,null,"Specialised military assets",null,null,0,0,0,0,{"$f":"Summary!I137","v":0},0,0,0,0,{"$f":"+Summary!J137","v":0},0,0,0,0,{"$f":"+Summary!L137","v":0},{"$f":"Summary!$M137","v":0},{"$f":"+Summary!R137","v":0},0,0,{"$f":"+Summary!T137","v":0},0,0,{"$f":"+Summary!AB137","v":0},{"$f":"+Summary!AK137","v":0},{"$f":"+Summary!AT137","v":0},0,0]
[0,null,null,null,null,"Biological assets",null,null,0,0,0,0,{"$f":"Summary!I138","v":0},0,0,0,0,{"$f":"+Summary!J138","v":0},0,0,0,0,{"$f":"+Summary!L138","v":0},{"$f":"Summary!$M138","v":0},{"$f":"+Summary!R138","v":0},0,0,{"$f":"+Summary!T138","v":0},0,0,{"$f":"+Summary!AB138","v":0},{"$f":"+Summary!AK138","v":0},{"$f":"+Summary!AT138","v":0},0,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,0,0,0,0,{"$f":"Summary!I139","v":0},0,0,0,0,{"$f":"+Summary!J139","v":0},0,0,0,0,{"$f":"+Summary!L139","v":0},{"$f":"Summary!$M139","v":0},{"$f":"+Summary!R139","v":0},0,0,{"$f":"+Summary!T139","v":0},0,0,{"$f":"+Summary!AB139","v":0},{"$f":"+Summary!AK139","v":0},{"$f":"+Summary!AT139","v":0},0,0]
[1,null,null,null,null,"Software and other intangible assets",null,null,4593,4593,-3451,1142,{"$f":"Summary!I140","v":1142},98,7161,0,7161,{"$f":"+Summary!J140","v":3481},2673,3027,-354,2673,{"$f":"+Summary!L140","v":3029},{"$f":"Summary!$M140","v":649},{"$f":"+Summary!R140","v":649},0,649,{"$f":"+Summary!T140","v":649},1.035941594908274,0.53797796500324047,{"$f":"+Summary!AB140","v":686},{"$f":"+Summary!AK140","v":724},{"$f":"+Summary!AT140","v":3159.5520000000001},0.69483309884271294,5.7557068764635031E-4]
[1,null,null,null,null,"Payments for financial assets",null,null,0,0,3333,3333,{"$f":"Summary!I141","v":3333},0,0,0,0,{"$f":"+Summary!J141","v":1229},0,0,0,0,{"$f":"+Summary!L141","v":0},{"$f":"Summary!$M141","v":0},{"$f":"+Summary!R141","v":0},0,0,{"$f":"+Summary!T141","v":0},0,0,{"$f":"+Summary!AB141","v":0},{"$f":"+Summary!AK141","v":0},{"$f":"+Summary!AT141","v":0},0,0]
[1]
[1,null,null,null,null,"Total economic classification",null,null,{"$f":"SUM(I42,I88,I112,I124)","v":2242514},2242514,{"$f":"SUM(K42,K88,K112,K124)","v":0},{"$f":"SUM(L42,L88,L112,L124)","v":2242514},2156435,2245208,2323256,0,2323256,2273540,2489102,2538108,-49006,2489102,2538108,2146313,2177477,-31164,2146313,2177477,{"$f":"IFERROR((M126+R126+W126+AB126)/(I126+N126+S126+X126),0)","v":1.0024578168671587},{"$f":"IFERROR((M126+R126+W126+AB126)/(J126+O126+T126+Y126),0)","v":0.98536905441069755},{"$f":"SUM(AE42,AE88,AE112,AE124)","v":2248769},{"$f":"SUM(AF42,AF88,AF112,AF124)","v":2309125},{"$f":"SUM(AG42,AG88,AG112,AG124)","v":2331372.863103833},{"$f":"IFERROR(((AG126/Y126)^(1/3)-1),0)","v":2.3024544679125514E-2},{"$f":"SUM(AI42,AI88,AI112,AI124)","v":1}]
[]
[]
[1,null,null,null,null,"Check: Programmes less Economic classification",null,null,{"$f":"I126-I37","v":0},{"$f":"J126-J37","v":0},{"$f":"K126-K37","v":0},{"$f":"L126-L37","v":0},0,0,0,0,0,0,0,{"$f":"T126-T37","v":0},0,0,0,0,-85,85,0,-85,null,null,0,0,0,1.3311250190772839E-5,0]

{"sheet":"Significant Spending","index":22,"n_rows":1207,"n_cols":22,"rows_kept":1207,"cut":false,"hidden":true,"merged":[[10,10,10,13],[10,14,10,17],[10,18,10,21]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
["Off"]
[null,null,null,null,null,"Key deliverables / cost drivers"]
[null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,"Description","Audited outcome",null,null,"Budget","Baseline","Decrease","Increase","Revised\nBaseline","Baseline","Decrease","Increase","Revised\nBaseline","Baseline","Decrease","Increase","Revised\nBaseline"]
[]
[null,null,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&\"00\"&E14","v":"012001"},null,1,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C14,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":"Provincial and District Offices"},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2014/15]))","v":485442},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2015/16]))","v":525369},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2016/17]))","v":541929},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2017/18]))","v":529015},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2018/19]))","v":550662},null,null,{"$f":"SUM(K14:M14)","v":550662},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2019/20]))","v":590391},null,null,{"$f":"SUM(O14:Q14)","v":590391},{"$f":"IF($F14=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C14,T_KeyDeliverablesValues[2020/21]))","v":622862.505},null,null,{"$f":"SUM(S14:U14)","v":622862.505}]
[null,null,{"$f":"REPT(\"0\",3-LEN($G$6))&$G$6&\"00\"&E15","v":"012002"},null,2,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C15,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":"Office Accommodation"},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2014/15]))","v":542162},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2015/16]))","v":494298},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2016/17]))","v":389563},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2017/18]))","v":358528},{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2018/19]))","v":382878},null,null,382878,{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2019/20]))","v":403925},null,null,403925,{"$f":"IF($F15=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C15,T_KeyDeliverablesValues[2020/21]))","v":426140.875},null,null,426140.875]
[null,null,"012003",null,3,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C16,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":"Data Management and Technology"},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2014/15]))","v":107096},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2015/16]))","v":115614},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2016/17]))","v":121333},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2017/18]))","v":130760},{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2018/19]))","v":137280},null,null,137280,{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2019/20]))","v":145519},null,null,145519,{"$f":"IF($F16=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C16,T_KeyDeliverablesValues[2020/21]))","v":153522.54499999998},null,null,153522.54499999998]
[null,null,"012004",null,4,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C17,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F17=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C17,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"012005",null,5,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C18,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F18=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C18,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"012006",null,6,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C19,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F19=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C19,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"012007",null,7,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C20,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F20=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C20,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"012008",null,8,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C21,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F21=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C21,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[null,null,"012009",null,9,{"$f":"IFERROR(INDEX((T_KeyDeliverablesValues[Key deliverable / cost driver]),MATCH(C22,T_KeyDeliverablesValues[ID_Combo],0)),\"\")","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2014/15]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2015/16]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2016/17]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2017/18]))","v":""},{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2018/19]))","v":""},null,null,0,{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2019/20]))","v":""},null,null,0,{"$f":"IF($F22=\"\",\"\",SUMIF(T_KeyDeliverablesValues[ID_Combo],$C22,T_KeyDeliverablesValues[2020/21]))","v":""},null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Key deliverables / cost drivers"]
["CoEIndi","ID","VoteNo","ID_Combo","Department","Key deliverable / cost driver","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[0,1,37,"037001","Arts and Culture","Social Cohesion",35349,38732,33386,44894,62259,53514,56737,59857.534999999996]
[0,2,37,"037002","Arts and Culture","Mzansi Golden Economy",108313,245473,281640,283580,288728,306122,323264,341043.51999999996]
[0,3,37,"037003","Arts and Culture","Library Services Conditional Grant",594786,1016210,1274314,1357133,1419960,1498615,1580210,1667121.5499999998]
[0,4,37,"037004","Arts and Culture","Legacy infrastructure construction and upgrades",213865,201560,153235,104879,248335,353660,284483,300129.565]
[0,5,37,"037005","Arts and Culture","Performing Arts infrastructure construction & upgrades",0,1000,23490,4635,46906,72282,26609,28072.494999999999]
[0,6,37,"037006","Arts and Culture","Heritage infrastructure construction and upgrades",136460,211649,148681,486636,211444,108701,138695,146323.22500000001]
[0,1,14,"014001","Basic Education","National school nutrition \nprogramme",5173081,5461915,5685381,6059655,6426313,6802079,7185715,7580929.3249999993]
[0,2,14,"014002","Basic Education","Education infrastructure grant",6643267,7326584,9354443,9933282,10045562,13389560,14141207,14918973.385]
[0,3,14,"014003","Basic Education","Workbooks",814972,865411,977621,994032,1048274.6845999999,1109074.6168468001,1171183,1235598.0649999999]
[0,4,14,"014004","Basic Education","School Infrastructure Backlogs grant",1403062,2542864,1622417,1099888,2594698,0,0,0]
[0,5,14,"014005","Basic Education","National Student Financial Aid Scheme",893867,947499,991084,1043611,1095792,1159348,1224271,1291605.905]
[1,1,47,"047001","Centre for Public Service Innovation","Compensation of employees",10784,11588,14169,16792,18360,19425,20902,22469.649999999998]
[0,2,47,"047002","Centre for Public Service Innovation","Audit costs: External",0,0,740,2137,2162,2262,2367,2497.1849999999999]
[0,3,47,"047003","Centre for Public Service Innovation","Operating leases",1616,2366,2277,2948,3683,4000,4332,4570.2599999999993]
[0,4,47,"047004","Centre for Public Service Innovation","Travel and subsistence",2887,2253,2516,2685,2704,2886,3037,3204.0349999999999]
[1,1,41,"041001","Civilian Secretariat","Compensation of employees",42929,60920,65294,79444,88815,97452,104859,112723.42499999999]
[0,2,41,"041002","Civilian Secretariat","Computer services",1219,0,9014,4513,6393,6206,6553,6913.415]
[0,3,41,"041003","Civilian Secretariat","Travel and subsistence",6114,8072,15651,10071,12158,12724,13428,14166.539999999999]
[0,1,3,"003001","Communications","Government Communication and Information System",409171,371392,365476,385256,404750,431267,460456,485781.07999999996]
[0,2,3,"003002","Communications","Independent Communications Authority of South Africa",390661,376221,393619,373071,430383,455345,480845,507291.47499999998]
[0,3,3,"003003","Communications","Brand South Africa",160434,167686,173160,181186,194300,205569,217081,229020.45499999999]
[0,4,3,"003004","Communications","Film and Publication Board",82675,78901,82359,86472,91684,97002,102434,108067.87]
[0,5,3,"003005","Communications","South African Broadcasting Corporation:  Broadcasting digital migration",256570,227168,172927,182093,173766,187421,199016,209961.87999999998]
[0,1,4,"004001","Cooperative Governance And Traditional Affairs","Employment programmes",1721707,1558729,2374230,3152653,3655499,3767290,3973359,4191893.7449999996]
[0,2,4,"004002","Cooperative Governance And Traditional Affairs","Municipal equitable share ",38964252,41592070,49366507,51168706,57012141,62731845,69273465,73083505.575000003]
[0,3,4,"004003","Cooperative Governance And Traditional Affairs","Municipal infrastructure grant",14224447,14745445,14955762,14914028,15891252,16787685,17733731,18709086.204999998]
[0,4,4,"004004","Cooperative Governance And Traditional Affairs","Municipal Demarcation Board",42152,44230,45793,59220,50631,53568,56568,59679.24]
[0,5,4,"004005","Cooperative Governance And Traditional Affairs","Municipal Disaster Relief Grant",170714,35532,0,269922,300281,370597,335488,353939.83999999997]
[0,6,4,"004006","Cooperative Governance And Traditional Affairs","Municipal Infrastructure Support Agency",261795,294162,304013,34889,381483,351237,370707.272,391096.17195999995]
[0,7,4,"004007","Cooperative Governance And Traditional Affairs","Provincial Disaster Relief Grant",93630,85951,35588,111545,123432,130591,137904,145488.72]
[1,1,18,"018001","Correctional Services","Compensation of employees",12190067,12611511,13189485,14821416,15776687,17034941,18333576,19708594.199999999]
[0,2,18,"018002","Correctional Services","Buildings and other fixed structures",862354,846099,857815,770829,759944,746239,788028,831369.53999999992]
[0,3,18,"018003","Correctional Services","Operating leases",1655005,1785307,1951564,2022222,1195849,1265251,1335891,1409365.0049999999]
[0,4,18,"018004","Correctional Services","Property payments",845871,920975,937252,865874,912702,965598,1017777,1073754.7349999999]
[0,5,18,"018005","Correctional Services","Agency and support/outsourced services",625071,677439,760811,646635,1519372,1603757,1705220,1799007.0999999999]
[0,6,18,"018006","Correctional Services","Inventory: Food and food supplies",349371,362983,377233,297829,405883,422878,442780,467132.89999999997]
[0,7,18,"018007","Correctional Services","Consumable supplies",285683,278699,303686,273959,233701,222107,222508,234745.93999999997]
[1,1,19,"019001","Defence And Military Veterans","Compensation of employees",21332701,23005809,24788024,27361559,26447971,27116696,29177565,31365882.375]
[0,2,19,"019002","Defence And Military Veterans","Contractors",2538811,2735529,2207794,2294237,2378323,2403480,2504531,2642280.2050000001]
[0,3,19,"019003","Defence And Military Veterans","Property payments",2506555,2151430,1465752,1919325,1131585,1244364,1293674,1364826.0699999998]
[0,4,19,"019004","Defence And Military Veterans","Special defence account",4323541,5619079,6235069,5577469,7103372,7568781,8171119,8620530.5449999999]
[0,5,19,"019005","Defence And Military Veterans","Armaments Corporation of South Africa",1131584,1096252,1021899,1025387,1296901,1375137,1418577,1496598.7349999999]
[0,1,25,"025001","Economic Development","Competition Commission",176888,198212,231045,208541,258354,281788,305576,322382.68]
[0,2,25,"025002","Economic Development","Competition Tribunal",16945,19911,19102,20115,30041,35086,37051,39088.805]
[0,3,25,"025003","Economic Development","International Trade Administration Commission",79770,88374,88701,87001,99065,104811,110680,116767.4]
[0,1,26,"026001","Energy","Electrification programmes",3958525,4180973,5820485,5582853,6184028,6432399,7791738,8220283.5899999999]
[0,2,26,"026002","Energy","Clean Energy",1489887,830257,281783,593596,774510,835151,869506,917328.83]
[0,3,26,"026003","Energy","Nuclear Energy",722501,845418,655028,799545,786875,821395,882162,930680.90999999992]
[0,1,27,"027001","Environmental Affairs","Employment programmes",3137724,3549608,3579640,3830083,3895209,3879020,4002847,4223003.585]
[0,2,27,"027002","Environmental Affairs","Environmental programmes",2062583,2125451,2358280,2595018,2953005,3182206,3375178,3560812.7899999996]
[0,3,27,"027003","Environmental Affairs","South African National Biodiversity Institute",208684,223447,232149,237973,249928,264714,285211,300897.60499999998]
[0,4,27,"027004","Environmental Affairs","South African National Parks",237421,275070,278675,278939,285336,302175,305085,321864.67499999999]
[1,1,46,"046001","Government Communication and Information System","Compensation of employees",171295,181649,202461,214892,236825,253983,273302,293799.64999999997]
[0,2,46,"046002","Government Communication and Information System","Computer services",15327,16009,15129,14403,14738,15561,16445,17349.474999999999]
[0,3,46,"046003","Government Communication and Information System","Operating leases",39437,43465,47556,51126,50814,53738,56752,59873.359999999993]
[0,4,46,"046004","Government Communication and Information System","Operating payments",41225,35808,30833,36636,36275,39490,41682,43974.509999999995]
[0,5,46,"046005","Government Communication and Information System","Travel and subsistence",19465,20577,21137,16385,18527,19556,20905,22054.774999999998]
[0,1,16,"016001","Health","National Tertiary Services Grant ",9620357,10168235,10381174,10846778,11676145,12394661,13177562,13902327.909999998]
[0,2,16,"016002","Health","National Health Insurance Indirect Grant (NHIIG) total",192150,564095,1051122,1238068,1663037,1764859,1863691,1966194.0049999999]
[0,3,16,"016003","Health","Health Facility Revilisation Grant (direct)",5290816,5501981,5417045,5272680,5654495,5915694,6246973,6590556.5149999997]
[0,4,16,"016004","Health","Health Facility Revilisation Component (NHIIG)",182692,292345,612623,686496,948984,988359,1043707,1101110.885]
[0,5,16,"016005","Health","Health Professionals Contracting Component (NHIIG)",9458,82261,279780,361580,318053,336500,355344,374887.92]
[0,6,16,"016006","Health","Information System Component (NHIIG)",0,0,0,0,166000,390000,411840,434491.19999999995]
[0,7,16,"016007","Health","Human Papillomavirus Vaccine Component (NHIIG)",0,189489,158719,189992,200000,0,0,0]
[0,8,16,"016008","Health","Ideal Clinc IComponent (NHIIG)",0,0,0,9792,30000,50000,52800,55704]
[0,1,15,"015001","Higher Education and Training","Subsidies: Community education and training",0,0,91758,98202,103898,109924,116080,122464.4]
[0,2,15,"015002","Higher Education and Training","Subsidies: Technical and vocational education and training",1084062,1148072,1262521,1534848,1328096,1573538,1662665,1754111.575]
[0,3,15,"015003","Higher Education and Training","University subsidies: University Education",22392767,24195293,26297074,27964818,31606841,36152859,38187890,40288223.949999996]
[0,4,15,"015004","Higher Education and Training","NSFAS: Busaries and Loans",5681729,6022632,6299673,11215556,9957117,12898947,13682631,14435175.705]
[0,5,15,"015005","Higher Education and Training","CoE: Community education and training",1696348,1774703,1712348,1905793,2069783,2180656,2344926,2473896.9299999997]
[0,6,15,"015006","Higher Education and Training","CoE: Technical and vocational education and training",4625538,5097809,5119809,5254824,5910561,6279754,6756395,7127996.7249999996]
[0,7,15,"015007","Higher Education and Training","Sector Education and Training Authorities (SETA)",9673818,11071025,12125894,12370513,13313165,14374564,15563299,16419280.444999998]
[0,8,15,"015008","Higher Education and Training","National Skills Fund (NSF)",2416368,2767773,3030539,3091657,3328291,3593640,3890824,4104819.32]
[0,1,5,"005001","Home Affairs","Electoral Commission",1463994,1553617,1517104,1657901,1299912,1814867,1251220,1320037.0999999999]
[0,2,5,"005002","Home Affairs","Service Delivery to Provinces",1514740,1607794,2078316,1701758,1736148,1807590,1953774,2061231.5699999998]
[0,3,5,"005003","Home Affairs","Transversal Information Technology Management",675848,682267,498353,952146,833655,876815,919067,969615.68499999994]
[0,1,38,"038001","Human Settlements","Human Settlements Development Grant",17028326,17084369,18302675,18283991,19969343,21115175,22338182,23566782.009999998]
[0,2,38,"038002","Human Settlements","Urban Settlements Development Grant",9076906,10284684,10554345,10839468,11382247,11956137,12630786,13325479.229999999]
[0,3,38,"038003","Human Settlements","Social Housing Regulatory Authority: Restructuring capital grant",618000,597543,109210,424388,851658,1143640,1238414,1306526.77]
[0,4,38,"038004","Human Settlements","Housing Development Agency",97497,100966,104615,147512,210668,222177,234955,247877.52499999999]
[1,1,20,"020001","Independent Police Investigative Directorate","Compensation of employees",67899,79927,96285,105350,110409,114116,122790,131999.25]
[0,2,20,"020002","Independent Police Investigative Directorate","Travel and subsistence",18694,13904,18193,10095,6427,7096,6809,7183.4949999999999]
[0,3,20,"020003","Independent Police Investigative Directorate","Operating leases",19395,26562,20400,18876,19988,20771,23243,24521.364999999998]
[0,4,20,"020004","Independent Police Investigative Directorate","Property payments",6520,7770,9560,10091,11107,11482,11714,12358.269999999999]
[1,1,6,"006001","International Relations and Cooperation","Compensation of employees",2470335,2754732,3083741,3071372,2914027,2964489,2874494,3090081.05]
[0,2,6,"006002","International Relations and Cooperation","Operating leases",922835,893262,1016886,1169710,1123924,1164086,1076906,1136135.8299999998]
[0,3,6,"006003","International Relations and Cooperation","Property payments",302823,225119,388497,310943,310872,247844,247996,261635.78]
[0,4,6,"006004","International Relations and Cooperation","Travel and subsistence",367763,315896,335194,293173,305568,331210,314351,331640.30499999999]
[0,5,6,"006005","International Relations and Cooperation","Foreign governments and international organisations",492539,585152,621004,779578,586357,609176,599274,632234.06999999995]
[1,1,21,"021001","Justice and Constitutional Development","Compensation of employees",7919545,8523007,9250210,9910680,10578040,11067609,11908747,12801903.025]
[0,2,21,"021002","Justice and Constitutional Development","Buildings and other fixed structures",398796,722862,739502,721129,769317,819750,855024,902050.32]
[0,3,21,"021003","Justice and Constitutional Development","Computer services",527486,736866,726872,574103,626216,695247,724117,763943.43499999994]
[0,4,21,"021004","Justice and Constitutional Development","Operating leases",703269,739168,726656,820794,851349,888958,938636,990260.98]
[0,5,21,"021005","Justice and Constitutional Development","Property payments",889327,805751,849677,1117494,1095899,1186623,1242022,1310333.21]
[0,1,28,"028001","Labour","Commission for Conciliation, Mediation and Arbitration",594418,687096,731799,770501,864090,913066,947152,999245.36]
[0,2,28,"028002","Labour","Work-centres for the disabled",104087,91132,135050,138568,141307,149356,151640,159980.19999999998]
[0,3,28,"028003","Labour","Inspection  services: Compliance Monitoring and Enforcement",315453,340162,373034,367843,421356,477276,508765,536747.07499999995]
[0,4,28,"028004","Labour","Provision of public employment services: Employer & Workseeker services",212068,234063,236124,196592,289171,298643,313711,330965.10499999998]
[0,1,42,"042001","Military Veterans","Social benefits",0,5032,5813,214627,200429,214278,226278,238723.28999999998]
[0,2,42,"042002","Military Veterans","Contractors",1157,4389,56949,30894,35290,63544,67103,70793.664999999994]
[0,3,42,"042003","Military Veterans","Infrastructure and planning services",0,0,37,7500,561,22779,24051,25373.805]
[0,4,42,"042004","Military Veterans","Training and development",866,3497,16535,74488,70944,80250,84242,88875.31]
[0,5,42,"042005","Military Veterans","Travel and subsistence",24296,44287,37310,47461,58975,55771,58894,62133.17]
[0,1,29,"029001","Mineral Resources","Council for Geoscience",271232,292839,342914,378598,365988,302862,319822,337412.20999999996]
[0,2,29,"029002","Mineral Resources","Mintek",364709,370854,414742,356416,367256,350368,369989,390338.39499999996]
[0,1,44,"044001","National School of Government","Augmentation of training trading Account",49000,55597,47795,0,64612,68082,71638,75578.09]
[0,2,44,"044002","National School of Government","Agency and support/outsourced services",11362,9830,8415,1081,14236,16040,17375,18330.625]
[0,3,44,"044003","National School of Government","Operating leases",5501,5999,9554,0,6409,9118,9223,9730.2649999999994]
[1,4,44,"044004","National School of Government","Compensation of employees",36258,36953,44056,49015,51884,54945,58416,62797.2]
[0,1,7,"007001","National Treasury","Civil Pensions and Contributions to Funds",2673495,2613931,3156521,3273472,3810409,4119359,4470387,4716258.2850000001]
[0,2,7,"007002","National Treasury","South African Revenue Service",9534393,9440321,9334439,9363676,10218198,10560226,10972122,11575588.709999999]
[0,3,7,"007003","National Treasury","Post-Retirement medical scheme",1441406,1511127,2109613,2102160,2298059,2520358,2774437,2927031.0349999997]
[0,4,7,"007004","National Treasury","Secret Services",3933554,4168170,4322574,4556115,4735448,5010103,5290668,5581654.7399999993]
[0,5,7,"007005","National Treasury","Government Technical Advisory Centre",39900,28300,693000,682872,804964,1049680,1107157,1168050.635]
[0,6,7,"007006","National Treasury","BRICS",0,0,2298000,3515001,4500000,4500000,4752000,5013360]
[1,1,22,"022001","Office of the Chief Justice and Judicial Administration","Compensation of employees (Excluding Drect charges)",351943,404443,470884,555261,615799,648147,697406,749711.45]
[0,2,22,"022002","Office of the Chief Justice and Judicial Administration","Direct Charges",788659,872235,887682,950057,966060,1022091,1098546,1158966.03]
[0,3,22,"022003","Office of the Chief Justice and Judicial Administration","Travel and subsistence",101201,91917,89008,90987,98712,104577,109466,115486.62999999999]
[0,1,8,"008001","Planning, Monitoring and Evaluation","National Youth Development Agency",392710,408237,409789,405766,432806,457909,483552,510147.36]
[0,2,8,"008002","Planning, Monitoring and Evaluation","Computer services",19863,21101,23485,25188,24365,26785,28506,30073.829999999998]
[0,3,8,"008003","Planning, Monitoring and Evaluation","Consultants: Business and advisory services",49850,52545,51168,66870,88897,36040,34315,36202.324999999997]
[0,4,8,"008004","Planning, Monitoring and Evaluation","Operating leases",902,2852,6655,7061,15840,19186,20268,21382.739999999998]
[0,5,8,"008005","Planning, Monitoring and Evaluation","Travel and subsistence",30134,28408,33163,30714,33973,35529,38222,40324.21]
[1,6,8,"008006","Planning, Monitoring and Evaluation","Compensation of employees",138851,161141,176910,207310,268937,312788,331556,356422.7]
[0,1,23,"023001","Police","Fleet services (including government motor transport)",3902382,3739357,3753107,3834790,4060768,4297227,4522145,4770862.9749999996]
[0,2,23,"023002","Police","Operating leases",2308227,2386867,2577256,2729279,2897167,3082500,3273055,3453073.0249999999]
[0,3,23,"023003","Police","Property payments",929175,976382,1044282,1086908,1144125,1210491,1278279,1348584.345]
[1,4,23,"023004","Police","Compensation of employees",51241788,54332228,57478371,62038123,66196773,70655395,76025205,81727095.375]
[0,5,23,"023005","Police","Computer services",2550149,2787020,3149413,2915795,3212779,3362794,3561055,3756913.0249999999]
[0,6,23,"023006","Police","Transport equipment",1317085,1142122,1205379,1031987,1788225,2034067,1862105,1964520.7749999999]
[1,1,9,"009001","Public Enterprises","Compensation of employees",124868,141209,139977,153926,166906,171478,184546,198386.94999999998]
[0,2,9,"009002","Public Enterprises","Consultants: Business and advisory services",12910,25081,14800,34446,32142,34865,36839,38865.144999999997]
[0,3,9,"009003","Public Enterprises","Travel and subsistence",22879,17645,15620,21606,13256,17857,17650,18620.75]
[1,1,10,"010001","Public Service and Administration","Compensation of employees",230705,229113,242534,269003,275711,288455,310454,333738.05]
[0,2,10,"010002","Public Service and Administration","National School of Government",131922,138508,140439,71067,160506,173291,183890,194003.94999999998]
[0,3,10,"010003","Public Service and Administration","Centre for Public Service Innovation",21571,22553,29003,32094,34055,36030,38437,40551.034999999996]
[0,4,10,"010004","Public Service and Administration","Public Service Commission",201140,225526,229752,229233,245664,262800,281662,297153.40999999997]
[1,1,45,"045001","Public Service Commission","Compensation of employees",128417,155362,167108,177123,188776,202745,217343,233643.72499999998]
[0,2,45,"045002","Public Service Commission","Consultants: Business and advisory services",12386,7245,6116,6875,7288,7717,8158,8606.6899999999987]
[0,3,45,"045003","Public Service Commission","Operating leases",9648,11071,17827,23486,29818,31435,34179,36058.845000000001]
[0,4,45,"045004","Public Service Commission","Property payments",2785,2420,4496,3961,4088,4444,4697,4955.335]
[0,1,11,"011001","Public Works","Employment programmes",1931690,1925580,1939909,2319500,2414583,2533226,2703585,2852282.1749999998]
[0,2,11,"011002","Public Works","Property Management Trading Entity",682426,673372,3524652,3389448,3758922,4067372,4283146,4518719.0299999993]
[0,3,11,"011003","Public Works","Expanded public works programme integrated grant for provinces",354214,347704,325607,402009,395579,416036,451505,476337.77499999997]
[0,4,11,"011004","Public Works","Expanded public works programme integrated grant for municipalities",611274,594575,587685,663991,691447,729345,780965,823918.07499999995]
[0,5,11,"011005","Public Works","Social sector expanded public works programme incentive grant for provinces",255953,257972,226103,359662,385583,407948,430793,454486.61499999999]
[0,1,39,"039001","Rural Development and Land Reform","Land reform",1151586,851273,1186967,1230953,1188895,1342368,1437030,1516066.65]
[0,2,39,"039002","Rural Development and Land Reform","Restitution",2836702,2997937,2630239,3168208,3247384,3441300,3651154,3851967.4699999997]
[0,3,39,"039003","Rural Development and Land Reform","Employment programmes",821159,629243,352717,425983,437520,382229,406556,428916.57999999996]
[0,1,30,"030001","Science and Technology","Research and development, including research institutions",6169489,6389044,7437462,7428996,7557229.0000000009,7916025,9191351,9696875.3049999997]
[0,2,30,"030002","Science and Technology","National Research Foundation",2048270,2442346,2942639,2927250,3028229,3146147,3350763,3535054.9649999999]
[0,3,30,"030003","Science and Technology","Human Sciences Research Council",268355,285667,294152,299682,314093,315479,335007,353432.38499999995]
[0,4,30,"030004","Science and Technology","Council for Scientific and Industrial Research",995546,1053993,1059827,1112916,1197878,1302829,1373221,1448748.155]
[0,5,30,"030005","Science and Technology","Technology Innovation Agency",481081,338386,385188,382364,396732,420322,443860,468272.3]
[0,1,31,"031001","Small Business Development","Small Enterprise Development Agency",661497,644398,622835,633814,735701,778371,821959,867166.745]
[0,2,31,"031002","Small Business Development","Black business supplier development programme",218621,278302,224876,245000,256750,270953,286126,301862.93]
[0,3,31,"031003","Small Business Development","Cooperatives incentive scheme",75480,75000,74998,75000,78750,83318,87984,92823.12]
[0,4,31,"031004","Small Business Development","National informal business upliftment scheme",0,0,0,95698,99406,103138,108914,114904.26999999999]
[0,5,31,"031005","Small Business Development","Enterprise incubation programme",0,0,0,46274,49665,54737,57802,60981.109999999993]
[0,1,17,"017001","Social Development","South African Social Security Agency",6311048,6517589,6642962,6908932,7206060,7760679,8195729,8646494.0949999988]
[0,2,17,"017002","Social Development","Social grants",109586927,119967376,128333376,138698691,151580232,163223211,175579366,185236231.13]
[0,3,17,"017003","Social Development","Early Childhood Development Grant: Subsidy Expansion",0,0,0,0,248892,412055,435101,459031.55499999999]
[0,4,17,"017004","Social Development","Early Childhood Development Grant: Centre Maintenance",0,0,0,0,68720,78746,83127,87698.985000000001]
[0,5,17,"017005","Social Development","Social Worker Employment Grant",0,0,0,0,181830,196783,212656,224352.08]
[0,6,17,"017006","Social Development","Social Worker Scholarships",250000,264000,276144,290780,123489,126245,128462,135527.41]
[0,7,17,"017007","Social Development","Substance Abuse Treatment Grant",0,27530,47500,85500,56950,70833,74800,78914]
[0,8,17,"017008","Social Development","Establishment of Inspectorate",10000,10000,10000,10000,35500,37030,38652,40777.86]
[0,1,40,"040001","Sport and Recreation South Africa","Mass participation and sport development grant",497591,525632,533225,555708,585828,618386,653016,688931.88]
[0,2,40,"040002","Sport and Recreation South Africa","Indigenous Games",8242,10106,14039,15443,16988,18686,19732.416000000001,20817.69888]
[0,3,40,"040003","Sport and Recreation South Africa","The Sports Trust",15000,21636,27521,20500,21408,22649,23918,25233.489999999998]
[0,4,40,"040004","Sport and Recreation South Africa","loveLife ",33673,35333,36612,38508,40433,42778,45174,47658.57]
[0,1,12,"012001","Statistics South Africa","Provincial and District Offices",433596,485442,525369,541929,529015,550662,590391,622862.505]
[0,2,12,"012002","Statistics South Africa","Office Accommodation",257823,542162,494298,389563,358528,382878,403925,426140.875]
[0,3,12,"012003","Statistics South Africa","Data Management and Technology",117541,107096,115614,121333,130760,137280,145519,153522.54499999998]
[0,1,32,"032001","Telecommunications and Postal Services","Public Entity Oversight",163042,239528,480088,872530,238592,251875,266540,281199.7]
[0,2,32,"032002","Telecommunications and Postal Services","Broadband",415668,49969,83540,91244,465593,762800,806784,851157.12]
[0,3,32,"032003","Telecommunications and Postal Services","Digital Terrestrial Television",781239,929805,390213,829384,565098,347880,367361,387565.85499999998]
[0,1,33,"033001","Tourism","South African Tourism",866333,880009,977712,1024847,1134288,1216017,1279889,1350282.895]
[0,2,33,"033002","Tourism","Working for Tourism",290784,280236,249013,386594,339313,351401,371858,392310.19]
[0,1,34,"034001","Trade and Industry","Infrastructure Investment Support",1038639,801392,949722,1711417,965000,1601734,1691611,1784649.605]
[0,2,34,"034002","Trade and Industry","Manufacturing Incentives",3338623,3612338,3983465,4467044,3963173,3949079,2810972,2965575.46]
[0,3,34,"034003","Trade and Industry","Customised Sector Programmes",995436,1124207,1270862,1041394,1019318,994041,1044908,1102377.94]
[0,4,34,"034004","Trade and Industry","Industrial Competitiveness",595746,650947,682754,685633,799959,781798,824320,869657.59999999998]
[0,5,34,"034005","Trade and Industry","Services Investment Incentives",564364,728118,803171,613776,708560,749061,722673,762420.0149999999]
[1,1,43,"043001","Traditional Affairs","Compensation of employees",42087,50245,56627,61032,69043,73853,79466,85425.95]
[0,2,43,"043002","Traditional Affairs","Travel and subsistence",0,13501,14473,12011,15586,16432,17593,18560.614999999998]
[0,3,43,"043003","Traditional Affairs","Commission for the Promotion and Protection of the Rights of Cultural, Religious and Linguistic Communities",0,34973,36582,38521,40447,42793,45189,47674.394999999997]
[0,1,35,"035001","Transport","Public Transport Oversight",10350785,11021155,11160194,11366700,12292760,13007096,13746443,14502497.364999998]
[0,2,35,"035002","Transport","Rail Oversight",11205628,14998036,18278160,18946254,19275982,21171501,22301506,23528088.829999998]
[0,3,35,"035003","Transport","Provincial roads maintenance grant: Roads maintenance component",7519488,7956245,8221154,9379071,10001664,11325668,12181665,12851656.574999999]
[0,4,35,"035004","Transport","Road Oversight - SANRAL",10497184,11916947,12843488,13915586,15944823,17632982,18614828,19638643.539999999]
[0,1,36,"036001","Water and Sanitation","Water resource and bulk infrastructure",3767959,3889574,2885244,3047169,3006993,3878105,4054273,4277258.0149999997]
[0,2,36,"036002","Water and Sanitation","Regional and local water and sanitation services",5382565,6391515,11223672,10885533,10472042,11024719,11705205,12348991.274999999]
[0,1,13,"013001","Women","Commission for Gender Equality",63080,67235,67689,69891,78266,82805,87442,92251.31]
[1,2,13,"013002","Women","Compensation of employees",48905,57684,63643,68183,71900,85451,91435,98292.625]
[0,3,13,"013003","Women","Property payments",9058,9209,11454,15279,15804,16787,17813,18792.715]
[0,4,13,"013004","Women","Travel and subsistence",21159,11172,13952,12211,16257,19451,21054,22211.969999999998]
[1,1,1,"001001","The Presidency","Compensation of employees",245848,269037,295098,314634,318384,328935,354004,380554.3]
[0,2,1,"001002","The Presidency","Communication (G&S)",12014,14894,17220,16253,17218,16904,17823,18803.264999999999]
[0,3,1,"001003","The Presidency","Computer services",7042,16177,5946,34589,37030,39129,41361,43635.854999999996]
[0,4,1,"001004","The Presidency","Travel and subsistence",48334,44631,60838,51919,49012,51858,54743,57753.864999999998]
[0,1,24,"024001","Agriculture, Forestry and Fisheries","Agricultural Research Council",950254,1029151,804133,813189,974783,1031309,1089051,1148948.8049999999]
[0,2,24,"024002","Agriculture, Forestry and Fisheries","Ilima/Letsema projects grant",438456,460625,466713,491363,522139,552423,583359,615443.745]
[0,3,24,"024003","Agriculture, Forestry and Fisheries","Comprehensive agricultural support programme grant: Infrastructure",905746,929529,1167779,1148115,1112138,1164764,1350208,1424469.44]
[0,4,24,"024004","Agriculture, Forestry and Fisheries","Comprehensive agricultural support programme grant: Extension recovery planning service",339927,352708,343873,346149,337906,355649,380544,401473.92]
[0,5,24,"024005","Agriculture, Forestry and Fisheries","Comprehensive agricultural support programme grant: Disasters: (flood damaged infrastructure)",303254,493761,58601,76734,139071,155936,65631,69240.705000000002]
[0,6,24,"024006","Agriculture, Forestry and Fisheries","Marine Living Resources Fund",253545,251331,258623,241759,261966,276376,291853,307904.91499999998]

{"sheet":"Prov_Cond_Grants","index":23,"n_rows":380,"n_cols":47,"rows_kept":380,"cut":false,"hidden":false,"merged":[[140,45,142,45],[140,46,142,46],[140,47,142,47],[141,21,141,22],[141,23,142,23],[141,30,141,31],[141,32,142,32],[141,39,141,40],[141,41,142,41],[140,38,142,38],[140,39,140,41],[140,42,142,42],[140,43,142,43],[140,44,142,44],[140,33,142,33],[140,34,142,34],[140,35,142,35],[140,36,142,36],[140,37,142,37],[140,26,142,26],[140,27,142,27],[140,28,142,28],[140,29,142,29],[140,30,140,32],[118,45,120,45],[118,46,120,46],[118,47,120,47],[119,21,119,22],[119,23,120,23],[119,30,119,31],[119,32,120,32],[119,39,119,40],[119,41,120,41],[118,38,120,38],[118,39,118,41],[118,42,120,42],[118,43,120,43],[118,44,120,44],[118,33,120,33],[118,34,120,34],[118,35,120,35],[118,36,120,36],[118,37,120,37],[118,26,120,26],[118,27,120,27],[118,28,120,28],[118,29,120,29],[118,30,118,32],[96,47,98,47],[97,21,97,22],[97,23,98,23],[97,30,97,31],[97,32,98,32],[97,39,97,40],[97,41,98,41],[96,42,98,42],[96,43,98,43],[96,44,98,44],[96,45,98,45],[96,46,98,46],[96,35,98,35],[96,36,98,36],[96,37,98,37],[96,38,98,38],[96,39,96,41],[96,28,98,28],[96,29,98,29],[96,30,96,32],[96,33,98,33],[96,34,98,34],[96,21,96,23],[96,24,98,24],[96,25,98,25],[96,26,98,26],[96,27,98,27],[96,13,96,16],[96,17,98,17],[96,18,98,18],[96,19,98,19],[96,20,98,20],[74,43,76,43],[74,29,76,29],[74,30,74,32],[74,33,76,33],[74,34,76,34],[74,35,76,35],[75,30,75,31],[75,32,76,32],[74,24,76,24],[74,25,76,25],[74,26,76,26],[74,27,76,27],[74,28,76,28],[74,17,76,17],[74,18,76,18],[74,19,76,19],[74,44,76,44],[74,45,76,45],[74,46,76,46],[74,47,76,47],[74,36,76,36],[74,37,76,37],[74,38,76,38],[74,39,74,41],[74,42,76,42],[75,39,75,40],[75,41,76,41],[74,20,76,20],[74,21,74,23],[75,21,75,22],[75,23,76,23],[140,13,140,16],[140,17,142,17],[140,18,142,18],[140,19,142,19],[140,20,142,20],[140,21,140,23],[74,13,74,16],[140,24,142,24],[140,25,142,25],[118,13,118,16],[118,17,120,17],[118,18,120,18],[118,19,120,19],[118,20,120,20],[118,21,118,23],[118,24,120,24],[118,25,120,25],[52,17,54,17],[52,18,54,18],[52,19,54,19],[52,13,52,16],[52,20,54,20],[52,21,52,23],[52,29,54,29],[52,30,52,32],[52,38,54,38],[52,34,54,34],[52,35,54,35],[52,36,54,36],[52,37,54,37],[52,27,54,27],[52,28,54,28],[52,33,54,33],[52,24,54,24],[52,25,54,25],[52,26,54,26],[52,47,54,47],[53,21,53,22],[53,23,54,23],[53,30,53,31],[53,32,54,32],[53,39,53,40],[53,41,54,41],[52,46,54,46],[52,39,52,41],[52,42,54,42],[52,43,54,43],[52,44,54,44],[52,45,54,45],[10,13,10,16],[10,17,12,17],[10,18,12,18],[10,19,12,19],[10,20,12,20],[10,21,10,23],[10,24,12,24],[10,25,12,25],[10,26,12,26],[10,27,12,27],[10,39,10,41],[10,28,12,28],[10,29,12,29],[10,30,10,32],[10,33,12,33],[10,34,12,34],[10,47,12,47],[11,21,11,22],[11,23,12,23],[11,30,11,31],[11,32,12,32],[11,39,11,40],[11,41,12,41],[10,42,12,42],[10,43,12,43],[10,44,12,44],[10,45,12,45],[10,46,12,46],[10,35,12,35],[10,36,12,36],[10,37,12,37],[10,38,12,38],[162,42,164,42],[162,43,164,43],[162,44,164,44],[162,45,164,45],[162,46,164,46],[162,47,164,47],[163,21,163,22],[163,23,164,23],[163,30,163,31],[163,32,164,32],[163,39,163,40],[163,41,164,41],[162,21,162,23],[162,24,164,24],[162,25,164,25],[162,26,164,26],[162,27,164,27],[162,28,164,28],[162,29,164,29],[162,30,162,32],[162,33,164,33],[162,34,164,34],[162,35,164,35],[162,36,164,36],[184,37,186,37],[184,13,184,16],[184,17,186,17],[184,18,186,18],[184,19,186,19],[184,20,186,20],[162,39,162,41],[162,13,162,16],[162,17,164,17],[162,18,164,18],[162,19,164,19],[162,20,164,20],[162,37,164,37],[162,38,164,38],[184,38,186,38],[184,39,184,41],[184,42,186,42],[184,43,186,43],[184,44,186,44],[184,45,186,45],[184,46,186,46],[184,47,186,47],[185,21,185,22],[185,23,186,23],[185,30,185,31],[185,32,186,32],[185,39,185,40],[185,41,186,41],[184,21,184,23],[184,24,186,24],[184,25,186,25],[184,26,186,26],[184,27,186,27],[184,28,186,28],[184,29,186,29],[184,30,184,32],[184,33,186,33],[184,34,186,34],[184,35,186,35],[184,36,186,36],[206,13,206,16],[206,17,208,17],[206,18,208,18],[206,19,208,19],[206,20,208,20],[206,21,206,23],[206,24,208,24],[206,25,208,25],[206,26,208,26],[206,38,208,38],[206,39,206,41],[206,42,208,42],[206,43,208,43],[206,44,208,44],[206,45,208,45],[206,46,208,46],[206,47,208,47],[207,21,207,22],[207,23,208,23],[207,30,207,31],[207,32,208,32],[207,39,207,40],[207,41,208,41],[206,27,208,27],[206,28,208,28],[206,29,208,29],[206,30,206,32],[206,33,208,33],[206,34,208,34],[206,35,208,35],[206,36,208,36],[206,37,208,37],[228,13,228,16],[228,17,230,17],[228,18,230,18],[228,19,230,19],[228,20,230,20],[228,21,228,23],[228,24,230,24],[228,25,230,25],[228,26,230,26],[228,38,230,38],[228,39,228,41],[228,42,230,42],[228,43,230,43],[228,44,230,44],[228,45,230,45],[228,46,230,46],[228,47,230,47],[229,21,229,22],[229,23,230,23],[229,30,229,31],[229,32,230,32],[229,39,229,40],[229,41,230,41],[228,27,230,27],[228,28,230,28],[228,29,230,29],[228,30,228,32],[228,33,230,33],[228,34,230,34],[228,35,230,35],[228,36,230,36],[228,37,230,37],[250,13,250,16],[250,17,252,17],[250,18,252,18],[250,19,252,19],[250,20,252,20],[250,21,250,23],[250,24,252,24],[250,25,252,25],[250,26,252,26],[250,38,252,38],[250,39,250,41],[250,42,252,42],[250,43,252,43],[250,44,252,44],[250,45,252,45],[250,46,252,46],[250,47,252,47],[251,21,251,22],[251,23,252,23],[251,30,251,31],[251,32,252,32],[251,39,251,40],[251,41,252,41],[250,27,252,27],[250,28,252,28],[250,29,252,29],[250,30,250,32],[250,33,252,33],[250,34,252,34],[250,35,252,35],[250,36,252,36],[250,37,252,37],[272,13,272,16],[272,17,274,17],[272,18,274,18],[272,19,274,19],[272,20,274,20],[272,21,272,23],[272,24,274,24],[272,25,274,25],[272,26,274,26],[272,38,274,38],[272,39,272,41],[272,42,274,42],[272,43,274,43],[272,44,274,44],[272,45,274,45],[272,46,274,46],[272,47,274,47],[273,21,273,22],[273,23,274,23],[273,30,273,31],[273,32,274,32],[273,39,273,40],[273,41,274,41],[272,27,274,27],[272,28,274,28],[272,29,274,29],[272,30,272,32],[272,33,274,33],[272,34,274,34],[272,35,274,35],[272,36,274,36],[272,37,274,37],[294,13,294,16],[294,17,296,17],[294,18,296,18],[294,19,296,19],[294,20,296,20],[294,21,294,23],[294,24,296,24],[294,25,296,25],[294,26,296,26],[294,38,296,38],[294,39,294,41],[294,42,296,42],[294,43,296,43],[294,44,296,44],[294,45,296,45],[294,46,296,46],[294,47,296,47],[295,21,295,22],[295,23,296,23],[295,30,295,31],[295,32,296,32],[295,39,295,40],[295,41,296,41],[294,27,296,27],[294,28,296,28],[294,29,296,29],[294,30,294,32],[294,33,296,33],[294,34,296,34],[294,35,296,35],[294,36,296,36],[294,37,296,37],[316,13,316,16],[316,17,318,17],[316,18,318,18],[316,19,318,19],[316,20,318,20],[316,21,316,23],[316,24,318,24],[316,25,318,25],[316,26,318,26],[316,38,318,38],[316,39,316,41],[316,42,318,42],[316,43,318,43],[316,44,318,44],[316,45,318,45],[316,46,318,46],[316,47,318,47],[317,21,317,22],[317,23,318,23],[317,30,317,31],[317,32,318,32],[317,39,317,40],[317,41,318,41],[316,27,318,27],[316,28,318,28],[316,29,318,29],[316,30,316,32],[316,33,318,33],[316,34,318,34],[316,35,318,35],[316,36,318,36],[316,37,318,37],[338,13,338,16],[338,17,340,17],[338,18,340,18],[338,19,340,19],[338,20,340,20],[338,21,338,23],[338,24,340,24],[338,25,340,25],[338,26,340,26],[338,38,340,38],[338,39,338,41],[338,42,340,42],[338,43,340,43],[338,44,340,44],[338,45,340,45],[338,46,340,46],[338,47,340,47],[339,21,339,22],[339,23,340,23],[339,30,339,31],[339,32,340,32],[339,39,339,40],[339,41,340,41],[338,27,340,27],[338,28,340,28],[338,29,340,29],[338,30,338,32],[338,33,340,33],[338,34,340,34],[338,35,340,35],[338,36,340,36],[338,37,340,37],[360,13,360,16],[360,17,362,17],[360,18,362,18],[360,19,362,19],[360,20,362,20],[360,21,360,23],[360,24,362,24],[360,25,362,25],[360,26,362,26],[360,38,362,38],[360,39,360,41],[360,42,362,42],[360,43,362,43],[360,44,362,44],[360,45,362,45],[360,46,362,46],[360,47,362,47],[361,21,361,22],[361,23,362,23],[361,30,361,31],[361,32,362,32],[361,39,361,40],[361,41,362,41],[360,27,362,27],[360,28,362,28],[360,29,362,29],[360,30,360,32],[360,33,362,33],[360,34,362,34],[360,35,362,35],[360,36,362,36],[360,37,362,37]]}
["Provincial conditional grants (Direct)",null,null,null,null,"F",null,null,"I","J","K","L","M","N","O","P","Q",null,"S",null,"U","V","W",null,null,"Z","AA",null,null,"AD","AE","AF",null,null,"AI","AJ",null,null,"AM","AN","AO",null,null,"AR","AS"]
[]
[]
[]
[]
[1,null,null,null,null,"Vote no.",null,null,{"$f":"MyVoteNo","v":12}]
[1,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Statistics South Africa"}]
[1]
[1,null,null,null,null,"Detail of conditional grants per province"]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"PROVINCE",null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[1,null,null,null,1,"Eastern Cape",null,null,{"$f":"+SUMIF($F$56:$F$380,$F14,I$56:I$380)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M14:Q14)","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,S$56:S$380)","v":0},{"$f":"R14-S14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,U$56:U$380)","v":0},0,0,{"$f":"SUM(V14:W14)","v":0},{"$f":"U14+X14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,Z$56:Z$380)","v":0},0,{"$f":"Y14+Z14+AA14","v":0},{"$f":"AB14-U14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AD$56:AD$380)","v":0},0,0,{"$f":"SUM(AE14:AF14)","v":0},{"$f":"AD14+AG14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AI$56:AI$380)","v":0},0,{"$f":"AH14+AI14+AJ14","v":0},{"$f":"AK14-AD14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AM$56:AM$380)","v":0},0,0,{"$f":"SUM(AN14:AO14)","v":0},{"$f":"AM14+AP14","v":0},{"$f":"+SUMIF($F$56:$F$380,$F14,AR$56:AR$380)","v":0},0,{"$f":"AQ14+AR14+AS14","v":0},{"$f":"AT14-AM14","v":0}]
[1,null,null,null,2,"Free State",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M15:Q15)","v":0},0,0,0,0,0,{"$f":"SUM(V15:W15)","v":0},{"$f":"U15+X15","v":0},0,0,{"$f":"Y15+Z15+AA15","v":0},{"$f":"AB15-U15","v":0},0,0,0,{"$f":"SUM(AE15:AF15)","v":0},{"$f":"AD15+AG15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ15+AR15+AS15","v":0},{"$f":"AT15-AM15","v":0}]
[1,null,null,null,3,"Gauteng",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,4,"Kwazulu-Natal",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M17:Q17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE17:AF17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,5,"Limpopo",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,6,"Mpumalanga",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,7,"North West",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,8,"Northern Cape",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT21-AM21","v":0}]
[1,null,null,null,9,"Western Cape",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,10,"Unallocated",null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M23:Q23)","v":0},0,{"$f":"R23-S23","v":0},0,0,0,{"$f":"SUM(V23:W23)","v":0},{"$f":"U23+X23","v":0},0,0,{"$f":"Y23+Z23+AA23","v":0},{"$f":"AB23-U23","v":0},0,0,0,{"$f":"SUM(AE23:AF23)","v":0},{"$f":"AD23+AG23","v":0},0,0,{"$f":"AH23+AI23+AJ23","v":0},{"$f":"AK23-AD23","v":0},0,0,0,{"$f":"SUM(AN23:AO23)","v":0},{"$f":"AM23+AP23","v":0},0,0,{"$f":"AQ23+AR23+AS23","v":0},{"$f":"AT23-AM23","v":0}]
[1,null,null,null,5]
[1,null,null,null,null,"Total",null,null,{"$f":"SUM(I14:I23)","v":0},{"$f":"SUM(J14:J23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU14:AU23)","v":0}]
[1]
[1]
[1]
[1,null,null,null,null,"Detail of Provincial conditional grants"]
[1]
[1,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!I248:I261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!J248:J261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!K248:K261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!L248:L261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!M248:M261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!N248:N261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!O248:O261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!P248:P261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!Q248:Q261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(M31:Q31)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!S248:S261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"R31-S31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!U248:U261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!V248:V261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!W248:W261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(V31:W31)","v":0},{"$f":"U31+X31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!Z248:Z261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AA248:AA261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"Y31+Z31+AA31","v":0},{"$f":"AB31-U31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AD248:AD261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AE248:AE261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AF248:AF261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(AE31:AF31)","v":0},{"$f":"AD31+AG31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AI248:AI261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AJ248:AJ261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"AH31+AI31+AJ31","v":0},{"$f":"AK31-AD31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AM248:AM261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AN248:AN261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AO248:AO261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"SUM(AN31:AO31)","v":0},{"$f":"AM31+AP31","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AR248:AR261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E31&\"!AS248:AS261\")),MATCH($F31,(INDIRECT($E31&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"AQ31+AR31+AS31","v":0},{"$f":"AT31-AM31","v":0}]
[{"$f":"IF(LEN(F32)>2,1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX((INDIRECT($E32&\"!I248:I261\")),MATCH($F32,(INDIRECT($E32&\"!$F248:$F$261\")),0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN32:AO32)","v":0},0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M33:Q33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R35-S35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F36)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(M40:Q40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(LEN(F41)>2,1,0)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,null,null,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!J248:J261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!K248:K261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!L248:L261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!M248:M261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!N248:N261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!O248:O261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!P248:P261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!Q248:Q261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!S248:S261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!U248:U261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!V248:V261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!W248:W261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!Z248:Z261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AA248:AA261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AD248:AD261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AE248:AE261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AF248:AF261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AI248:AI261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AJ248:AJ261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AM248:AM261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AN248:AN261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AO248:AO261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AR248:AR261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},{"$f":"IFERROR(INDEX((INDIRECT($E45&\"!AS248:AS261\")),MATCH($F45,(INDIRECT($E45&\"!$F248:$F$261\")),0)),0)","v":0},0,0]
[1]
[1,null,null,null,null,null,null,null,{"$f":"+SUM(I31:I45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU31:AU45)","v":0}]
[1]
[]
[1]
[{"$f":"IF((LEN($F51)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F51,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,null,{"$f":"+$F$31","v":0}]
[{"$f":"A51","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B51&\"!$E$47:$E$71\"),MATCH(F52,INDIRECT(B51 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A51","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A55","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M57:Q57)","v":0},null,{"$f":"R57-S57","v":0},0,null,null,{"$f":"SUM(V57:W57)","v":0},{"$f":"U57+X57","v":0},null,null,{"$f":"Y57+Z57+AA57","v":0},{"$f":"AB57-U57","v":0},0,null,null,{"$f":"SUM(AE57:AF57)","v":0},{"$f":"AD57+AG57","v":0},null,null,{"$f":"AH57+AI57+AJ57","v":0},{"$f":"AK57-AD57","v":0},0,null,null,{"$f":"SUM(AN57:AO57)","v":0},{"$f":"AM57+AP57","v":0},null,null,{"$f":"AQ57+AR57+AS57","v":0},{"$f":"AT57-AM57","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M58:Q58)","v":0},null,{"$f":"R58-S58","v":0},0,null,null,{"$f":"SUM(V58:W58)","v":0},{"$f":"U58+X58","v":0},null,null,{"$f":"Y58+Z58+AA58","v":0},{"$f":"AB58-U58","v":0},0,null,null,{"$f":"SUM(AE58:AF58)","v":0},{"$f":"AD58+AG58","v":0},null,null,{"$f":"AH58+AI58+AJ58","v":0},{"$f":"AK58-AD58","v":0},0,null,null,{"$f":"SUM(AN58:AO58)","v":0},{"$f":"AM58+AP58","v":0},null,null,{"$f":"AQ58+AR58+AS58","v":0},{"$f":"AT58-AM58","v":0}]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,{"$f":"AQ59+AR59+AS59","v":0},{"$f":"AT59-AM59","v":0}]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M66:Q66)","v":0},null,{"$f":"R66-S66","v":0},0,null,null,{"$f":"SUM(V66:W66)","v":0},{"$f":"U66+X66","v":0},null,null,{"$f":"Y66+Z66+AA66","v":0},{"$f":"AB66-U66","v":0},0,null,null,{"$f":"SUM(AE66:AF66)","v":0},{"$f":"AD66+AG66","v":0},null,null,{"$f":"AH66+AI66+AJ66","v":0},{"$f":"AK66-AD66","v":0},0,null,null,{"$f":"SUM(AN66:AO66)","v":0},{"$f":"AM66+AP66","v":0},null,null,{"$f":"AQ66+AR66+AS66","v":0},{"$f":"AT66-AM66","v":0}]
[{"$f":"A65","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F51,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R57:R66)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(T57:T66)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(X57:X66)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AB57:AB66)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AG57:AG66)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AK57:AK66)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AP57:AP66)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F51,CG_Names,0)),0)","v":0},{"$f":"SUM(AT57:AT66)","v":0},{"$f":"SUM(AU57:AU66)","v":0}]
[0,null,null,null,null,null,null,null,{"$f":"+I68-SUM(I57:I66)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S68-SUM(S57:S66)","v":0},null,{"$f":"+U68-SUM(U57:U66)","v":0},{"$f":"+V68-SUM(V57:V66)","v":0},{"$f":"+W68-SUM(W57:W66)","v":0},null,null,{"$f":"(Z68+AA68)-SUM(Z57:AA66)","v":0},null,null,null,{"$f":"+AD68-SUM(AD57:AD66)","v":0},{"$f":"+AE68-SUM(AE57:AE66)","v":0},{"$f":"+AF68-SUM(AF57:AF66)","v":0},null,null,{"$f":"(AI68+AJ68)-SUM(AI57:AJ66)","v":0},null,null,null,{"$f":"+AM68-SUM(AM57:AM66)","v":0},{"$f":"+AN68-SUM(AN57:AN66)","v":0},{"$f":"+AO68-SUM(AO57:AO66)","v":0},null,null,{"$f":"(AR68+AS68)-SUM(AR57:AS66)","v":0}]
[0]
[0]
[{"$f":"A69","v":0}]
[{"$f":"IF((LEN($F73)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F73,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,null,{"$f":"+$F$32","v":0}]
[{"$f":"+A73","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B73&\"!$E$47:$E$71\"),MATCH(F74,INDIRECT(B73 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M79:Q79)","v":0},null,{"$f":"R79-S79","v":0},0,null,null,{"$f":"SUM(V79:W79)","v":0},{"$f":"U79+X79","v":0},null,null,{"$f":"Y79+Z79+AA79","v":0},{"$f":"AB79-U79","v":0},0,null,null,{"$f":"SUM(AE79:AF79)","v":0},{"$f":"AD79+AG79","v":0},null,null,{"$f":"AH79+AI79+AJ79","v":0},{"$f":"AK79-AD79","v":0},0,null,null,{"$f":"SUM(AN79:AO79)","v":0},{"$f":"AM79+AP79","v":0},null,null,{"$f":"AQ79+AR79+AS79","v":0},{"$f":"AT79-AM79","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M80:Q80)","v":0},null,{"$f":"R80-S80","v":0},0,null,null,{"$f":"SUM(V80:W80)","v":0},0,null,null,{"$f":"Y80+Z80+AA80","v":0},0,0,null,null,{"$f":"SUM(AE80:AF80)","v":0},0,null,null,{"$f":"AH80+AI80+AJ80","v":0},0,0,null,null,{"$f":"SUM(AN80:AO80)","v":0},0,null,null,{"$f":"AQ80+AR80+AS80","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M88:Q88)","v":0},null,{"$f":"R88-S88","v":0},0,null,null,{"$f":"SUM(V88:W88)","v":0},{"$f":"U88+X88","v":0},null,null,{"$f":"Y88+Z88+AA88","v":0},{"$f":"AB88-U88","v":0},0,null,null,{"$f":"SUM(AE88:AF88)","v":0},{"$f":"AD88+AG88","v":0},null,null,{"$f":"AH88+AI88+AJ88","v":0},{"$f":"AK88-AD88","v":0},0,null,null,{"$f":"SUM(AN88:AO88)","v":0},{"$f":"AM88+AP88","v":0},null,null,{"$f":"AQ88+AR88+AS88","v":0},{"$f":"AT88-AM88","v":0}]
[{"$f":"A87","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F73,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R79:R88)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(T79:T88)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(X79:X88)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AB79:AB88)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AG79:AG88)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AK79:AK88)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AP79:AP88)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F73,CG_Names,0)),0)","v":0},{"$f":"SUM(AT79:AT88)","v":0},{"$f":"SUM(AU79:AU88)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I90-SUM(I79:I88)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S90-SUM(S79:S88)","v":0},null,{"$f":"+U90-SUM(U79:U88)","v":0},{"$f":"+V90-SUM(V79:V88)","v":0},{"$f":"+W90-SUM(W79:W88)","v":0},null,null,{"$f":"(Z90+AA90)-SUM(Z79:AA88)","v":0},null,null,null,{"$f":"+AD90-SUM(AD79:AD88)","v":0},{"$f":"+AE90-SUM(AE79:AE88)","v":0},{"$f":"+AF90-SUM(AF79:AF88)","v":0},null,null,{"$f":"(AI90+AJ90)-SUM(AI79:AJ88)","v":0},null,null,null,{"$f":"+AM90-SUM(AM79:AM88)","v":0},{"$f":"+AN90-SUM(AN79:AN88)","v":0},{"$f":"+AO90-SUM(AO79:AO88)","v":0},null,null,{"$f":"(AR90+AS90)-SUM(AR79:AS88)","v":0}]
[0]
[0]
[{"$f":"A91","v":0}]
[{"$f":"IF((LEN($F95)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F95,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F95,CG_Names,0)),\"\")","v":""},{"$f":"+$F$33","v":0}]
[{"$f":"+A95","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B95&\"!$E$47:$E$71\"),MATCH(F96,INDIRECT(B95 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M101:Q101)","v":0},null,{"$f":"R101-S101","v":0},0,null,null,{"$f":"SUM(V101:W101)","v":0},{"$f":"U101+X101","v":0},null,null,{"$f":"Y101+Z101+AA101","v":0},{"$f":"AB101-U101","v":0},0,null,null,{"$f":"SUM(AE101:AF101)","v":0},{"$f":"AD101+AG101","v":0},null,null,{"$f":"AH101+AI101+AJ101","v":0},{"$f":"AK101-AD101","v":0},0,null,null,{"$f":"SUM(AN101:AO101)","v":0},{"$f":"AM101+AP101","v":0},null,null,{"$f":"AQ101+AR101+AS101","v":0},{"$f":"AT101-AM101","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M102:Q102)","v":0},null,{"$f":"R102-S102","v":0},0,null,null,{"$f":"SUM(V102:W102)","v":0},0,null,null,{"$f":"Y102+Z102+AA102","v":0},0,0,null,null,{"$f":"SUM(AE102:AF102)","v":0},0,null,null,{"$f":"AH102+AI102+AJ102","v":0},0,0,null,null,{"$f":"SUM(AN102:AO102)","v":0},0,null,null,{"$f":"AQ102+AR102+AS102","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"A101","v":0},null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[{"$f":"A108","v":0},null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M110:Q110)","v":0},null,{"$f":"R110-S110","v":0},0,null,null,{"$f":"SUM(V110:W110)","v":0},{"$f":"U110+X110","v":0},null,null,{"$f":"Y110+Z110+AA110","v":0},{"$f":"AB110-U110","v":0},0,null,null,{"$f":"SUM(AE110:AF110)","v":0},{"$f":"AD110+AG110","v":0},null,null,{"$f":"AH110+AI110+AJ110","v":0},{"$f":"AK110-AD110","v":0},0,null,null,{"$f":"SUM(AN110:AO110)","v":0},{"$f":"AM110+AP110","v":0},null,null,{"$f":"AQ110+AR110+AS110","v":0},{"$f":"AT110-AM110","v":0}]
[{"$f":"A109","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F95,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R101:R110)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(T101:T110)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(X101:X110)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AB101:AB110)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AG101:AG110)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AK101:AK110)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AP101:AP110)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F95,CG_Names,0)),0)","v":0},{"$f":"SUM(AT101:AT110)","v":0},{"$f":"SUM(AU101:AU110)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I112-SUM(I101:I110)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S112-SUM(S101:S110)","v":0},null,{"$f":"+U112-SUM(U101:U110)","v":0},{"$f":"+V112-SUM(V101:V110)","v":0},{"$f":"+W112-SUM(W101:W110)","v":0},null,null,{"$f":"(Z112+AA112)-SUM(Z101:AA110)","v":0},null,null,null,{"$f":"+AD112-SUM(AD101:AD110)","v":0},{"$f":"+AE112-SUM(AE101:AE110)","v":0},{"$f":"+AF112-SUM(AF101:AF110)","v":0},null,null,{"$f":"(AI112+AJ112)-SUM(AI101:AJ110)","v":0},null,null,null,{"$f":"+AM112-SUM(AM101:AM110)","v":0},{"$f":"+AN112-SUM(AN101:AN110)","v":0},{"$f":"+AO112-SUM(AO101:AO110)","v":0},null,null,{"$f":"(AR112+AS112)-SUM(AR101:AS110)","v":0}]
[]
[]
[{"$f":"A113","v":0}]
[{"$f":"IF((LEN($F117)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F117,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F117,CG_Names,0)),\"\")","v":""},{"$f":"+$F$34","v":0}]
[{"$f":"A117","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B117&\"!$E$47:$E$71\"),MATCH(F118,INDIRECT(B117 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M123:Q123)","v":0},null,{"$f":"R123-S123","v":0},0,null,null,{"$f":"SUM(V123:W123)","v":0},{"$f":"U123+X123","v":0},null,null,{"$f":"Y123+Z123+AA123","v":0},{"$f":"AB123-U123","v":0},0,null,null,{"$f":"SUM(AE123:AF123)","v":0},{"$f":"AD123+AG123","v":0},null,null,{"$f":"AH123+AI123+AJ123","v":0},{"$f":"AK123-AD123","v":0},0,null,null,{"$f":"SUM(AN123:AO123)","v":0},{"$f":"AM123+AP123","v":0},null,null,{"$f":"AQ123+AR123+AS123","v":0},{"$f":"AT123-AM123","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M124:Q124)","v":0},null,{"$f":"R124-S124","v":0},0,null,null,{"$f":"SUM(V124:W124)","v":0},0,null,null,{"$f":"Y124+Z124+AA124","v":0},0,0,null,null,{"$f":"SUM(AE124:AF124)","v":0},0,null,null,{"$f":"AH124+AI124+AJ124","v":0},0,0,null,null,{"$f":"SUM(AN124:AO124)","v":0},0,null,null,{"$f":"AQ124+AR124+AS124","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M132:Q132)","v":0},null,{"$f":"R132-S132","v":0},0,null,null,{"$f":"SUM(V132:W132)","v":0},{"$f":"U132+X132","v":0},null,null,{"$f":"Y132+Z132+AA132","v":0},{"$f":"AB132-U132","v":0},0,null,null,{"$f":"SUM(AE132:AF132)","v":0},{"$f":"AD132+AG132","v":0},null,null,{"$f":"AH132+AI132+AJ132","v":0},{"$f":"AK132-AD132","v":0},0,null,null,{"$f":"SUM(AN132:AO132)","v":0},{"$f":"AM132+AP132","v":0},null,null,{"$f":"AQ132+AR132+AS132","v":0},{"$f":"AT132-AM132","v":0}]
[{"$f":"A131","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F117,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R123:R132)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(T123:T132)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(X123:X132)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AB123:AB132)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AG123:AG132)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AK123:AK132)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AP123:AP132)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F117,CG_Names,0)),0)","v":0},{"$f":"SUM(AT123:AT132)","v":0},{"$f":"SUM(AU123:AU132)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I134-SUM(I123:I132)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S134-SUM(S123:S132)","v":0},null,{"$f":"+U134-SUM(U123:U132)","v":0},{"$f":"+V134-SUM(V123:V132)","v":0},{"$f":"+W134-SUM(W123:W132)","v":0},null,null,{"$f":"(Z134+AA134)-SUM(Z123:AA132)","v":0},null,null,null,{"$f":"+AD134-SUM(AD123:AD132)","v":0},{"$f":"+AE134-SUM(AE123:AE132)","v":0},{"$f":"+AF134-SUM(AF123:AF132)","v":0},null,null,{"$f":"(AI134+AJ134)-SUM(AI123:AJ132)","v":0},null,null,null,{"$f":"+AM134-SUM(AM123:AM132)","v":0},{"$f":"+AN134-SUM(AN123:AN132)","v":0},{"$f":"+AO134-SUM(AO123:AO132)","v":0},null,null,{"$f":"(AR134+AS134)-SUM(AR123:AS132)","v":0}]
[0]
[0]
[{"$f":"A135","v":0}]
[{"$f":"IF((LEN($F139)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F139,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F139,CG_Names,0)),\"\")","v":""},{"$f":"+$F$35","v":0}]
[{"$f":"A139","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B139&\"!$E$47:$E$71\"),MATCH(F140,INDIRECT(B139 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[0,null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M145:Q145)","v":0},null,{"$f":"R145-S145","v":0},0,null,null,{"$f":"SUM(V145:W145)","v":0},{"$f":"U145+X145","v":0},null,null,{"$f":"Y145+Z145+AA145","v":0},{"$f":"AB145-U145","v":0},0,null,null,{"$f":"SUM(AE145:AF145)","v":0},{"$f":"AD145+AG145","v":0},null,null,{"$f":"AH145+AI145+AJ145","v":0},{"$f":"AK145-AD145","v":0},0,null,null,{"$f":"SUM(AN145:AO145)","v":0},{"$f":"AM145+AP145","v":0},null,null,{"$f":"AQ145+AR145+AS145","v":0},{"$f":"AT145-AM145","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M146:Q146)","v":0},null,{"$f":"R146-S146","v":0},0,null,null,{"$f":"SUM(V146:W146)","v":0},0,null,null,{"$f":"Y146+Z146+AA146","v":0},0,0,null,null,{"$f":"SUM(AE146:AF146)","v":0},0,null,null,{"$f":"AH146+AI146+AJ146","v":0},0,0,null,null,{"$f":"SUM(AN146:AO146)","v":0},0,null,null,{"$f":"AQ146+AR146+AS146","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M154:Q154)","v":0},null,{"$f":"R154-S154","v":0},0,null,null,{"$f":"SUM(V154:W154)","v":0},{"$f":"U154+X154","v":0},null,null,{"$f":"Y154+Z154+AA154","v":0},{"$f":"AB154-U154","v":0},0,null,null,{"$f":"SUM(AE154:AF154)","v":0},{"$f":"AD154+AG154","v":0},null,null,{"$f":"AH154+AI154+AJ154","v":0},{"$f":"AK154-AD154","v":0},0,null,null,{"$f":"SUM(AN154:AO154)","v":0},{"$f":"AM154+AP154","v":0},null,null,{"$f":"AQ154+AR154+AS154","v":0},{"$f":"AT154-AM154","v":0}]
[{"$f":"A153","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F139,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R145:R154)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(T145:T154)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(X145:X154)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AB145:AB154)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AG145:AG154)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AK145:AK154)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AP145:AP154)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F139,CG_Names,0)),0)","v":0},{"$f":"SUM(AT145:AT154)","v":0},{"$f":"SUM(AU145:AU154)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I156-SUM(I145:I154)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S156-SUM(S145:S154)","v":0},null,{"$f":"+U156-SUM(U145:U154)","v":0},{"$f":"+V156-SUM(V145:V154)","v":0},{"$f":"+W156-SUM(W145:W154)","v":0},null,null,{"$f":"(Z156+AA156)-SUM(Z145:AA154)","v":0},null,null,null,{"$f":"+AD156-SUM(AD145:AD154)","v":0},{"$f":"+AE156-SUM(AE145:AE154)","v":0},{"$f":"+AF156-SUM(AF145:AF154)","v":0},null,null,{"$f":"(AI156+AJ156)-SUM(AI145:AJ154)","v":0},null,null,null,{"$f":"+AM156-SUM(AM145:AM154)","v":0},{"$f":"+AN156-SUM(AN145:AN154)","v":0},{"$f":"+AO156-SUM(AO145:AO154)","v":0},null,null,{"$f":"(AR156+AS156)-SUM(AR145:AS154)","v":0}]
[{"$f":"A156","v":0}]
[{"$f":"A157","v":0}]
[{"$f":"A159","v":0}]
[{"$f":"IF((LEN($F161)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F161,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F161,CG_Names,0)),\"\")","v":""},{"$f":"+$F$36","v":0}]
[{"$f":"A161","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B161&\"!$E$47:$E$71\"),MATCH(F162,INDIRECT(B161 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A161","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A165","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M167:Q167)","v":0},null,{"$f":"R167-S167","v":0},0,null,null,{"$f":"SUM(V167:W167)","v":0},{"$f":"U167+X167","v":0},null,null,{"$f":"Y167+Z167+AA167","v":0},{"$f":"AB167-U167","v":0},0,null,null,{"$f":"SUM(AE167:AF167)","v":0},{"$f":"AD167+AG167","v":0},null,null,{"$f":"AH167+AI167+AJ167","v":0},{"$f":"AK167-AD167","v":0},0,null,null,{"$f":"SUM(AN167:AO167)","v":0},{"$f":"AM167+AP167","v":0},null,null,{"$f":"AQ167+AR167+AS167","v":0},{"$f":"AT167-AM167","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M168:Q168)","v":0},null,{"$f":"R168-S168","v":0},0,null,null,{"$f":"SUM(V168:W168)","v":0},0,null,null,{"$f":"Y168+Z168+AA168","v":0},0,0,null,null,{"$f":"SUM(AE168:AF168)","v":0},0,null,null,{"$f":"AH168+AI168+AJ168","v":0},0,0,null,null,{"$f":"SUM(AN168:AO168)","v":0},0,null,null,{"$f":"AQ168+AR168+AS168","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M176:Q176)","v":0},null,{"$f":"R176-S176","v":0},0,null,null,{"$f":"SUM(V176:W176)","v":0},{"$f":"U176+X176","v":0},null,null,{"$f":"Y176+Z176+AA176","v":0},{"$f":"AB176-U176","v":0},0,null,null,{"$f":"SUM(AE176:AF176)","v":0},{"$f":"AD176+AG176","v":0},null,null,{"$f":"AH176+AI176+AJ176","v":0},{"$f":"AK176-AD176","v":0},0,null,null,{"$f":"SUM(AN176:AO176)","v":0},{"$f":"AM176+AP176","v":0},null,null,{"$f":"AQ176+AR176+AS176","v":0},{"$f":"AT176-AM176","v":0}]
[{"$f":"A175","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F161,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R167:R176)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(T167:T176)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(X167:X176)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AB167:AB176)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AG167:AG176)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AK167:AK176)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AP167:AP176)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F161,CG_Names,0)),0)","v":0},{"$f":"SUM(AT167:AT176)","v":0},{"$f":"SUM(AU167:AU176)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I178-SUM(I167:I176)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S178-SUM(S167:S176)","v":0},null,{"$f":"+U178-SUM(U167:U176)","v":0},{"$f":"+V178-SUM(V167:V176)","v":0},{"$f":"+W178-SUM(W167:W176)","v":0},null,null,{"$f":"(Z178+AA178)-SUM(Z167:AA176)","v":0},null,null,null,{"$f":"+AD178-SUM(AD167:AD176)","v":0},{"$f":"+AE178-SUM(AE167:AE176)","v":0},{"$f":"+AF178-SUM(AF167:AF176)","v":0},null,null,{"$f":"(AI178+AJ178)-SUM(AI167:AJ176)","v":0},null,null,null,{"$f":"+AM178-SUM(AM167:AM176)","v":0},{"$f":"+AN178-SUM(AN167:AN176)","v":0},{"$f":"+AO178-SUM(AO167:AO176)","v":0},null,null,{"$f":"(AR178+AS178)-SUM(AR167:AS176)","v":0}]
[0]
[0]
[{"$f":"A179","v":0}]
[{"$f":"IF((LEN($F183)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F183,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F183,CG_Names,0)),\"\")","v":""},{"$f":"+$F$37","v":0}]
[{"$f":"A183","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B183&\"!$E$47:$E$71\"),MATCH(F184,INDIRECT(B183 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A183","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A187","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M189:Q189)","v":0},null,{"$f":"R189-S189","v":0},0,null,null,{"$f":"SUM(V189:W189)","v":0},{"$f":"U189+X189","v":0},null,null,{"$f":"Y189+Z189+AA189","v":0},{"$f":"AB189-U189","v":0},0,null,null,{"$f":"SUM(AE189:AF189)","v":0},{"$f":"AD189+AG189","v":0},null,null,{"$f":"AH189+AI189+AJ189","v":0},{"$f":"AK189-AD189","v":0},0,null,null,{"$f":"SUM(AN189:AO189)","v":0},{"$f":"AM189+AP189","v":0},null,null,{"$f":"AQ189+AR189+AS189","v":0},{"$f":"AT189-AM189","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M190:Q190)","v":0},null,{"$f":"R190-S190","v":0},0,null,null,{"$f":"SUM(V190:W190)","v":0},0,null,null,{"$f":"Y190+Z190+AA190","v":0},0,0,null,null,{"$f":"SUM(AE190:AF190)","v":0},0,null,null,{"$f":"AH190+AI190+AJ190","v":0},0,0,null,null,{"$f":"SUM(AN190:AO190)","v":0},0,null,null,{"$f":"AQ190+AR190+AS190","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M198:Q198)","v":0},null,{"$f":"R198-S198","v":0},0,null,null,{"$f":"SUM(V198:W198)","v":0},{"$f":"U198+X198","v":0},null,null,{"$f":"Y198+Z198+AA198","v":0},{"$f":"AB198-U198","v":0},0,null,null,{"$f":"SUM(AE198:AF198)","v":0},{"$f":"AD198+AG198","v":0},null,null,{"$f":"AH198+AI198+AJ198","v":0},{"$f":"AK198-AD198","v":0},0,null,null,{"$f":"SUM(AN198:AO198)","v":0},{"$f":"AM198+AP198","v":0},null,null,{"$f":"AQ198+AR198+AS198","v":0},{"$f":"AT198-AM198","v":0}]
[{"$f":"A197","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F183,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R189:R198)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(T189:T198)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(X189:X198)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AB189:AB198)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AG189:AG198)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AK189:AK198)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AP189:AP198)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F183,CG_Names,0)),0)","v":0},{"$f":"SUM(AT189:AT198)","v":0},{"$f":"SUM(AU189:AU198)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I200-SUM(I189:I198)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S200-SUM(S189:S198)","v":0},null,{"$f":"+U200-SUM(U189:U198)","v":0},{"$f":"+V200-SUM(V189:V198)","v":0},{"$f":"+W200-SUM(W189:W198)","v":0},null,null,{"$f":"(Z200+AA200)-SUM(Z189:AA198)","v":0},null,null,null,{"$f":"+AD200-SUM(AD189:AD198)","v":0},{"$f":"+AE200-SUM(AE189:AE198)","v":0},{"$f":"+AF200-SUM(AF189:AF198)","v":0},null,null,{"$f":"(AI200+AJ200)-SUM(AI189:AJ198)","v":0},null,null,null,{"$f":"+AM200-SUM(AM189:AM198)","v":0},{"$f":"+AN200-SUM(AN189:AN198)","v":0},{"$f":"+AO200-SUM(AO189:AO198)","v":0},null,null,{"$f":"(AR200+AS200)-SUM(AR189:AS198)","v":0}]
[0]
[0]
[{"$f":"A201","v":0}]
[{"$f":"IF((LEN($F205)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F205,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F205,CG_Names,0)),\"\")","v":""},{"$f":"+$F$38","v":0}]
[{"$f":"A205","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B205&\"!$E$47:$E$71\"),MATCH(F206,INDIRECT(B205 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A205","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A209","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M211:Q211)","v":0},null,{"$f":"R211-S211","v":0},0,null,null,{"$f":"SUM(V211:W211)","v":0},{"$f":"U211+X211","v":0},null,null,{"$f":"Y211+Z211+AA211","v":0},{"$f":"AB211-U211","v":0},0,null,null,{"$f":"SUM(AE211:AF211)","v":0},{"$f":"AD211+AG211","v":0},null,null,{"$f":"AH211+AI211+AJ211","v":0},{"$f":"AK211-AD211","v":0},0,null,null,{"$f":"SUM(AN211:AO211)","v":0},{"$f":"AM211+AP211","v":0},null,null,{"$f":"AQ211+AR211+AS211","v":0},{"$f":"AT211-AM211","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M212:Q212)","v":0},null,{"$f":"R212-S212","v":0},0,null,null,{"$f":"SUM(V212:W212)","v":0},0,null,null,{"$f":"Y212+Z212+AA212","v":0},0,0,null,null,{"$f":"SUM(AE212:AF212)","v":0},0,null,null,{"$f":"AH212+AI212+AJ212","v":0},0,0,null,null,{"$f":"SUM(AN212:AO212)","v":0},0,null,null,{"$f":"AQ212+AR212+AS212","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M220:Q220)","v":0},null,{"$f":"R220-S220","v":0},0,null,null,{"$f":"SUM(V220:W220)","v":0},{"$f":"U220+X220","v":0},null,null,{"$f":"Y220+Z220+AA220","v":0},{"$f":"AB220-U220","v":0},0,null,null,{"$f":"SUM(AE220:AF220)","v":0},{"$f":"AD220+AG220","v":0},null,null,{"$f":"AH220+AI220+AJ220","v":0},{"$f":"AK220-AD220","v":0},0,null,null,{"$f":"SUM(AN220:AO220)","v":0},{"$f":"AM220+AP220","v":0},null,null,{"$f":"AQ220+AR220+AS220","v":0},{"$f":"AT220-AM220","v":0}]
[{"$f":"A219","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F205,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R211:R220)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(T211:T220)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(X211:X220)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AB211:AB220)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AG211:AG220)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AK211:AK220)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AP211:AP220)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F205,CG_Names,0)),0)","v":0},{"$f":"SUM(AT211:AT220)","v":0},{"$f":"SUM(AU211:AU220)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I222-SUM(I211:I220)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S222-SUM(S211:S220)","v":0},null,{"$f":"+U222-SUM(U211:U220)","v":0},{"$f":"+V222-SUM(V211:V220)","v":0},{"$f":"+W222-SUM(W211:W220)","v":0},null,null,{"$f":"(Z222+AA222)-SUM(Z211:AA220)","v":0},null,null,null,{"$f":"+AD222-SUM(AD211:AD220)","v":0},{"$f":"+AE222-SUM(AE211:AE220)","v":0},{"$f":"+AF222-SUM(AF211:AF220)","v":0},null,null,{"$f":"(AI222+AJ222)-SUM(AI211:AJ220)","v":0},null,null,null,{"$f":"+AM222-SUM(AM211:AM220)","v":0},{"$f":"+AN222-SUM(AN211:AN220)","v":0},{"$f":"+AO222-SUM(AO211:AO220)","v":0},null,null,{"$f":"(AR222+AS222)-SUM(AR211:AS220)","v":0}]
[0]
[0]
[{"$f":"A223","v":0}]
[{"$f":"IF((LEN($F227)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F227,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F227,CG_Names,0)),\"\")","v":""},{"$f":"+$F$39","v":0}]
[{"$f":"A227","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B227&\"!$E$47:$E$71\"),MATCH(F228,INDIRECT(B227 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A227","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A231","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M233:Q233)","v":0},null,{"$f":"R233-S233","v":0},0,null,null,{"$f":"SUM(V233:W233)","v":0},{"$f":"U233+X233","v":0},null,null,{"$f":"Y233+Z233+AA233","v":0},{"$f":"AB233-U233","v":0},0,null,null,{"$f":"SUM(AE233:AF233)","v":0},{"$f":"AD233+AG233","v":0},null,null,{"$f":"AH233+AI233+AJ233","v":0},{"$f":"AK233-AD233","v":0},0,null,null,{"$f":"SUM(AN233:AO233)","v":0},{"$f":"AM233+AP233","v":0},null,null,{"$f":"AQ233+AR233+AS233","v":0},{"$f":"AT233-AM233","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M234:Q234)","v":0},null,{"$f":"R234-S234","v":0},0,null,null,{"$f":"SUM(V234:W234)","v":0},0,null,null,{"$f":"Y234+Z234+AA234","v":0},0,0,null,null,{"$f":"SUM(AE234:AF234)","v":0},0,null,null,{"$f":"AH234+AI234+AJ234","v":0},0,0,null,null,{"$f":"SUM(AN234:AO234)","v":0},0,null,null,{"$f":"AQ234+AR234+AS234","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M242:Q242)","v":0},null,{"$f":"R242-S242","v":0},0,null,null,{"$f":"SUM(V242:W242)","v":0},{"$f":"U242+X242","v":0},null,null,{"$f":"Y242+Z242+AA242","v":0},{"$f":"AB242-U242","v":0},0,null,null,{"$f":"SUM(AE242:AF242)","v":0},{"$f":"AD242+AG242","v":0},null,null,{"$f":"AH242+AI242+AJ242","v":0},{"$f":"AK242-AD242","v":0},0,null,null,{"$f":"SUM(AN242:AO242)","v":0},{"$f":"AM242+AP242","v":0},null,null,{"$f":"AQ242+AR242+AS242","v":0},{"$f":"AT242-AM242","v":0}]
[{"$f":"A241","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F227,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R233:R242)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(T233:T242)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(X233:X242)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AB233:AB242)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AG233:AG242)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AK233:AK242)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AP233:AP242)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F227,CG_Names,0)),0)","v":0},{"$f":"SUM(AT233:AT242)","v":0},{"$f":"SUM(AU233:AU242)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I244-SUM(I233:I242)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S244-SUM(S233:S242)","v":0},null,{"$f":"+U244-SUM(U233:U242)","v":0},{"$f":"+V244-SUM(V233:V242)","v":0},{"$f":"+W244-SUM(W233:W242)","v":0},null,null,{"$f":"(Z244+AA244)-SUM(Z233:AA242)","v":0},null,null,null,{"$f":"+AD244-SUM(AD233:AD242)","v":0},{"$f":"+AE244-SUM(AE233:AE242)","v":0},{"$f":"+AF244-SUM(AF233:AF242)","v":0},null,null,{"$f":"(AI244+AJ244)-SUM(AI233:AJ242)","v":0},null,null,null,{"$f":"+AM244-SUM(AM233:AM242)","v":0},{"$f":"+AN244-SUM(AN233:AN242)","v":0},{"$f":"+AO244-SUM(AO233:AO242)","v":0},null,null,{"$f":"(AR244+AS244)-SUM(AR233:AS242)","v":0}]
[0]
[0]
[{"$f":"A245","v":0}]
[{"$f":"IF((LEN($F249)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F249,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F249,CG_Names,0)),\"\")","v":""},{"$f":"+$F$40","v":0}]
[{"$f":"A249","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B249&\"!$E$47:$E$71\"),MATCH(F250,INDIRECT(B249 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A249","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A253","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M255:Q255)","v":0},null,{"$f":"R255-S255","v":0},0,null,null,{"$f":"SUM(V255:W255)","v":0},{"$f":"U255+X255","v":0},null,null,{"$f":"Y255+Z255+AA255","v":0},{"$f":"AB255-U255","v":0},0,null,null,{"$f":"SUM(AE255:AF255)","v":0},{"$f":"AD255+AG255","v":0},null,null,{"$f":"AH255+AI255+AJ255","v":0},{"$f":"AK255-AD255","v":0},0,null,null,{"$f":"SUM(AN255:AO255)","v":0},{"$f":"AM255+AP255","v":0},null,null,{"$f":"AQ255+AR255+AS255","v":0},{"$f":"AT255-AM255","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M256:Q256)","v":0},null,{"$f":"R256-S256","v":0},0,null,null,{"$f":"SUM(V256:W256)","v":0},0,null,null,{"$f":"Y256+Z256+AA256","v":0},0,0,null,null,{"$f":"SUM(AE256:AF256)","v":0},0,null,null,{"$f":"AH256+AI256+AJ256","v":0},0,0,null,null,{"$f":"SUM(AN256:AO256)","v":0},0,null,null,{"$f":"AQ256+AR256+AS256","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M264:Q264)","v":0},null,{"$f":"R264-S264","v":0},0,null,null,{"$f":"SUM(V264:W264)","v":0},{"$f":"U264+X264","v":0},null,null,{"$f":"Y264+Z264+AA264","v":0},{"$f":"AB264-U264","v":0},0,null,null,{"$f":"SUM(AE264:AF264)","v":0},{"$f":"AD264+AG264","v":0},null,null,{"$f":"AH264+AI264+AJ264","v":0},{"$f":"AK264-AD264","v":0},0,null,null,{"$f":"SUM(AN264:AO264)","v":0},{"$f":"AM264+AP264","v":0},null,null,{"$f":"AQ264+AR264+AS264","v":0},{"$f":"AT264-AM264","v":0}]
[{"$f":"A263","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F249,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R255:R264)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(T255:T264)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(X255:X264)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AB255:AB264)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AG255:AG264)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AK255:AK264)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AP255:AP264)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F249,CG_Names,0)),0)","v":0},{"$f":"SUM(AT255:AT264)","v":0},{"$f":"SUM(AU255:AU264)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I266-SUM(I255:I264)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S266-SUM(S255:S264)","v":0},null,{"$f":"+U266-SUM(U255:U264)","v":0},{"$f":"+V266-SUM(V255:V264)","v":0},{"$f":"+W266-SUM(W255:W264)","v":0},null,null,{"$f":"(Z266+AA266)-SUM(Z255:AA264)","v":0},null,null,null,{"$f":"+AD266-SUM(AD255:AD264)","v":0},{"$f":"+AE266-SUM(AE255:AE264)","v":0},{"$f":"+AF266-SUM(AF255:AF264)","v":0},null,null,{"$f":"(AI266+AJ266)-SUM(AI255:AJ264)","v":0},null,null,null,{"$f":"+AM266-SUM(AM255:AM264)","v":0},{"$f":"+AN266-SUM(AN255:AN264)","v":0},{"$f":"+AO266-SUM(AO255:AO264)","v":0},null,null,{"$f":"(AR266+AS266)-SUM(AR255:AS264)","v":0}]
[0]
[0]
[{"$f":"A267","v":0}]
[{"$f":"IF((LEN($F271)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F271,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F271,CG_Names,0)),\"\")","v":""},{"$f":"+$F$41","v":0}]
[{"$f":"A271","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B271&\"!$E$47:$E$71\"),MATCH(F272,INDIRECT(B271 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A271","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A275","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M277:Q277)","v":0},null,{"$f":"R277-S277","v":0},0,null,null,{"$f":"SUM(V277:W277)","v":0},{"$f":"U277+X277","v":0},null,null,{"$f":"Y277+Z277+AA277","v":0},{"$f":"AB277-U277","v":0},0,null,null,{"$f":"SUM(AE277:AF277)","v":0},{"$f":"AD277+AG277","v":0},null,null,{"$f":"AH277+AI277+AJ277","v":0},{"$f":"AK277-AD277","v":0},0,null,null,{"$f":"SUM(AN277:AO277)","v":0},{"$f":"AM277+AP277","v":0},null,null,{"$f":"AQ277+AR277+AS277","v":0},{"$f":"AT277-AM277","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M278:Q278)","v":0},null,{"$f":"R278-S278","v":0},0,null,null,{"$f":"SUM(V278:W278)","v":0},0,null,null,{"$f":"Y278+Z278+AA278","v":0},0,0,null,null,{"$f":"SUM(AE278:AF278)","v":0},0,null,null,{"$f":"AH278+AI278+AJ278","v":0},0,0,null,null,{"$f":"SUM(AN278:AO278)","v":0},0,null,null,{"$f":"AQ278+AR278+AS278","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M286:Q286)","v":0},null,{"$f":"R286-S286","v":0},0,null,null,{"$f":"SUM(V286:W286)","v":0},{"$f":"U286+X286","v":0},null,null,{"$f":"Y286+Z286+AA286","v":0},{"$f":"AB286-U286","v":0},0,null,null,{"$f":"SUM(AE286:AF286)","v":0},{"$f":"AD286+AG286","v":0},null,null,{"$f":"AH286+AI286+AJ286","v":0},{"$f":"AK286-AD286","v":0},0,null,null,{"$f":"SUM(AN286:AO286)","v":0},{"$f":"AM286+AP286","v":0},null,null,{"$f":"AQ286+AR286+AS286","v":0},{"$f":"AT286-AM286","v":0}]
[{"$f":"A285","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F271,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R277:R286)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(T277:T286)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(X277:X286)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AB277:AB286)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AG277:AG286)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AK277:AK286)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AP277:AP286)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F271,CG_Names,0)),0)","v":0},{"$f":"SUM(AT277:AT286)","v":0},{"$f":"SUM(AU277:AU286)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I288-SUM(I277:I286)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S288-SUM(S277:S286)","v":0},null,{"$f":"+U288-SUM(U277:U286)","v":0},{"$f":"+V288-SUM(V277:V286)","v":0},{"$f":"+W288-SUM(W277:W286)","v":0},null,null,{"$f":"(Z288+AA288)-SUM(Z277:AA286)","v":0},null,null,null,{"$f":"+AD288-SUM(AD277:AD286)","v":0},{"$f":"+AE288-SUM(AE277:AE286)","v":0},{"$f":"+AF288-SUM(AF277:AF286)","v":0},null,null,{"$f":"(AI288+AJ288)-SUM(AI277:AJ286)","v":0},null,null,null,{"$f":"+AM288-SUM(AM277:AM286)","v":0},{"$f":"+AN288-SUM(AN277:AN286)","v":0},{"$f":"+AO288-SUM(AO277:AO286)","v":0},null,null,{"$f":"(AR288+AS288)-SUM(AR277:AS286)","v":0}]
[0]
[0]
[{"$f":"A289","v":0}]
[{"$f":"IF((LEN($F293)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F293,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F293,CG_Names,0)),\"\")","v":""},{"$f":"+$F$42","v":0}]
[{"$f":"A293","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B293&\"!$E$47:$E$71\"),MATCH(F294,INDIRECT(B293 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A293","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A297","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M299:Q299)","v":0},null,{"$f":"R299-S299","v":0},0,null,null,{"$f":"SUM(V299:W299)","v":0},{"$f":"U299+X299","v":0},null,null,{"$f":"Y299+Z299+AA299","v":0},{"$f":"AB299-U299","v":0},0,null,null,{"$f":"SUM(AE299:AF299)","v":0},{"$f":"AD299+AG299","v":0},null,null,{"$f":"AH299+AI299+AJ299","v":0},{"$f":"AK299-AD299","v":0},0,null,null,{"$f":"SUM(AN299:AO299)","v":0},{"$f":"AM299+AP299","v":0},null,null,{"$f":"AQ299+AR299+AS299","v":0},{"$f":"AT299-AM299","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M300:Q300)","v":0},null,{"$f":"R300-S300","v":0},0,null,null,{"$f":"SUM(V300:W300)","v":0},0,null,null,{"$f":"Y300+Z300+AA300","v":0},0,0,null,null,{"$f":"SUM(AE300:AF300)","v":0},0,null,null,{"$f":"AH300+AI300+AJ300","v":0},0,0,null,null,{"$f":"SUM(AN300:AO300)","v":0},0,null,null,{"$f":"AQ300+AR300+AS300","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M308:Q308)","v":0},null,{"$f":"R308-S308","v":0},0,null,null,{"$f":"SUM(V308:W308)","v":0},{"$f":"U308+X308","v":0},null,null,{"$f":"Y308+Z308+AA308","v":0},{"$f":"AB308-U308","v":0},0,null,null,{"$f":"SUM(AE308:AF308)","v":0},{"$f":"AD308+AG308","v":0},null,null,{"$f":"AH308+AI308+AJ308","v":0},{"$f":"AK308-AD308","v":0},0,null,null,{"$f":"SUM(AN308:AO308)","v":0},{"$f":"AM308+AP308","v":0},null,null,{"$f":"AQ308+AR308+AS308","v":0},{"$f":"AT308-AM308","v":0}]
[{"$f":"A307","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F293,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R299:R308)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(T299:T308)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(X299:X308)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AB299:AB308)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AG299:AG308)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AK299:AK308)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AP299:AP308)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F293,CG_Names,0)),0)","v":0},{"$f":"SUM(AT299:AT308)","v":0},{"$f":"SUM(AU299:AU308)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I310-SUM(I299:I308)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S310-SUM(S299:S308)","v":0},null,{"$f":"+U310-SUM(U299:U308)","v":0},{"$f":"+V310-SUM(V299:V308)","v":0},{"$f":"+W310-SUM(W299:W308)","v":0},null,null,{"$f":"(Z310+AA310)-SUM(Z299:AA308)","v":0},null,null,null,{"$f":"+AD310-SUM(AD299:AD308)","v":0},{"$f":"+AE310-SUM(AE299:AE308)","v":0},{"$f":"+AF310-SUM(AF299:AF308)","v":0},null,null,{"$f":"(AI310+AJ310)-SUM(AI299:AJ308)","v":0},null,null,null,{"$f":"+AM310-SUM(AM299:AM308)","v":0},{"$f":"+AN310-SUM(AN299:AN308)","v":0},{"$f":"+AO310-SUM(AO299:AO308)","v":0},null,null,{"$f":"(AR310+AS310)-SUM(AR299:AS308)","v":0}]
[0]
[0]
[{"$f":"A311","v":0}]
[{"$f":"IF((LEN($F315)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F315,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F315,CG_Names,0)),\"\")","v":""},{"$f":"+$F$43","v":0}]
[{"$f":"A315","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B315&\"!$E$47:$E$71\"),MATCH(F316,INDIRECT(B315 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A315","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A319","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M321:Q321)","v":0},null,{"$f":"R321-S321","v":0},0,null,null,{"$f":"SUM(V321:W321)","v":0},{"$f":"U321+X321","v":0},null,null,{"$f":"Y321+Z321+AA321","v":0},{"$f":"AB321-U321","v":0},0,null,null,{"$f":"SUM(AE321:AF321)","v":0},{"$f":"AD321+AG321","v":0},null,null,{"$f":"AH321+AI321+AJ321","v":0},{"$f":"AK321-AD321","v":0},0,null,null,{"$f":"SUM(AN321:AO321)","v":0},{"$f":"AM321+AP321","v":0},null,null,{"$f":"AQ321+AR321+AS321","v":0},{"$f":"AT321-AM321","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M322:Q322)","v":0},null,{"$f":"R322-S322","v":0},0,null,null,{"$f":"SUM(V322:W322)","v":0},0,null,null,{"$f":"Y322+Z322+AA322","v":0},0,0,null,null,{"$f":"SUM(AE322:AF322)","v":0},0,null,null,{"$f":"AH322+AI322+AJ322","v":0},0,0,null,null,{"$f":"SUM(AN322:AO322)","v":0},0,null,null,{"$f":"AQ322+AR322+AS322","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M330:Q330)","v":0},null,{"$f":"R330-S330","v":0},0,null,null,{"$f":"SUM(V330:W330)","v":0},{"$f":"U330+X330","v":0},null,null,{"$f":"Y330+Z330+AA330","v":0},{"$f":"AB330-U330","v":0},0,null,null,{"$f":"SUM(AE330:AF330)","v":0},{"$f":"AD330+AG330","v":0},null,null,{"$f":"AH330+AI330+AJ330","v":0},{"$f":"AK330-AD330","v":0},0,null,null,{"$f":"SUM(AN330:AO330)","v":0},{"$f":"AM330+AP330","v":0},null,null,{"$f":"AQ330+AR330+AS330","v":0},{"$f":"AT330-AM330","v":0}]
[{"$f":"A329","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F315,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R321:R330)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(T321:T330)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(X321:X330)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AB321:AB330)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AG321:AG330)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AK321:AK330)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AP321:AP330)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F315,CG_Names,0)),0)","v":0},{"$f":"SUM(AT321:AT330)","v":0},{"$f":"SUM(AU321:AU330)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I332-SUM(I321:I330)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S332-SUM(S321:S330)","v":0},null,{"$f":"+U332-SUM(U321:U330)","v":0},{"$f":"+V332-SUM(V321:V330)","v":0},{"$f":"+W332-SUM(W321:W330)","v":0},null,null,{"$f":"(Z332+AA332)-SUM(Z321:AA330)","v":0},null,null,null,{"$f":"+AD332-SUM(AD321:AD330)","v":0},{"$f":"+AE332-SUM(AE321:AE330)","v":0},{"$f":"+AF332-SUM(AF321:AF330)","v":0},null,null,{"$f":"(AI332+AJ332)-SUM(AI321:AJ330)","v":0},null,null,null,{"$f":"+AM332-SUM(AM321:AM330)","v":0},{"$f":"+AN332-SUM(AN321:AN330)","v":0},{"$f":"+AO332-SUM(AO321:AO330)","v":0},null,null,{"$f":"(AR332+AS332)-SUM(AR321:AS330)","v":0}]
[0]
[0]
[{"$f":"A333","v":0}]
[{"$f":"IF((LEN($F337)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F337,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F337,CG_Names,0)),\"\")","v":""},{"$f":"+$F$44","v":0}]
[{"$f":"A337","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B337&\"!$E$47:$E$71\"),MATCH(F338,INDIRECT(B337 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A337","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A341","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M343:Q343)","v":0},null,{"$f":"R343-S343","v":0},0,null,null,{"$f":"SUM(V343:W343)","v":0},{"$f":"U343+X343","v":0},null,null,{"$f":"Y343+Z343+AA343","v":0},{"$f":"AB343-U343","v":0},0,null,null,{"$f":"SUM(AE343:AF343)","v":0},{"$f":"AD343+AG343","v":0},null,null,{"$f":"AH343+AI343+AJ343","v":0},{"$f":"AK343-AD343","v":0},0,null,null,{"$f":"SUM(AN343:AO343)","v":0},{"$f":"AM343+AP343","v":0},null,null,{"$f":"AQ343+AR343+AS343","v":0},{"$f":"AT343-AM343","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M344:Q344)","v":0},null,{"$f":"R344-S344","v":0},0,null,null,{"$f":"SUM(V344:W344)","v":0},0,null,null,{"$f":"Y344+Z344+AA344","v":0},0,0,null,null,{"$f":"SUM(AE344:AF344)","v":0},0,null,null,{"$f":"AH344+AI344+AJ344","v":0},0,0,null,null,{"$f":"SUM(AN344:AO344)","v":0},0,null,null,{"$f":"AQ344+AR344+AS344","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M352:Q352)","v":0},null,{"$f":"R352-S352","v":0},0,null,null,{"$f":"SUM(V352:W352)","v":0},{"$f":"U352+X352","v":0},null,null,{"$f":"Y352+Z352+AA352","v":0},{"$f":"AB352-U352","v":0},0,null,null,{"$f":"SUM(AE352:AF352)","v":0},{"$f":"AD352+AG352","v":0},null,null,{"$f":"AH352+AI352+AJ352","v":0},{"$f":"AK352-AD352","v":0},0,null,null,{"$f":"SUM(AN352:AO352)","v":0},{"$f":"AM352+AP352","v":0},null,null,{"$f":"AQ352+AR352+AS352","v":0},{"$f":"AT352-AM352","v":0}]
[{"$f":"A351","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F337,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R343:R352)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(T343:T352)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(X343:X352)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AB343:AB352)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AG343:AG352)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AK343:AK352)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AP343:AP352)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F337,CG_Names,0)),0)","v":0},{"$f":"SUM(AT343:AT352)","v":0},{"$f":"SUM(AU343:AU352)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I354-SUM(I343:I352)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S354-SUM(S343:S352)","v":0},null,{"$f":"+U354-SUM(U343:U352)","v":0},{"$f":"+V354-SUM(V343:V352)","v":0},{"$f":"+W354-SUM(W343:W352)","v":0},null,null,{"$f":"(Z354+AA354)-SUM(Z343:AA352)","v":0},null,null,null,{"$f":"+AD354-SUM(AD343:AD352)","v":0},{"$f":"+AE354-SUM(AE343:AE352)","v":0},{"$f":"+AF354-SUM(AF343:AF352)","v":0},null,null,{"$f":"(AI354+AJ354)-SUM(AI343:AJ352)","v":0},null,null,null,{"$f":"+AM354-SUM(AM343:AM352)","v":0},{"$f":"+AN354-SUM(AN343:AN352)","v":0},{"$f":"+AO354-SUM(AO343:AO352)","v":0},null,null,{"$f":"(AR354+AS354)-SUM(AR343:AS352)","v":0}]
[0]
[0]
[{"$f":"A355","v":0}]
[{"$f":"IF((LEN($F359)>2),1,0)","v":0},{"$f":"IFERROR(INDEX(Summary!$E$31:$E$45,MATCH(F359,Summary!$F$31:$F$45,0)),\"\")","v":""},null,null,{"$f":"IFERROR(INDEX(($E$31:$E$45),MATCH(F359,CG_Names,0)),\"\")","v":""},{"$f":"+$F$45","v":0}]
[{"$f":"A359","v":0},{"$f":"IFERROR(INDEX(INDIRECT(B359&\"!$E$47:$E$71\"),MATCH(F360,INDIRECT(B359 & \"!$F$47:$F$71\"),0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,null,null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"A359","v":0},null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nAppropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Voted (Main \nappropriation)","Adjustments",null,null,null,"Adjusted Appropriation","Estimated \nunder / (over) \nspending","Revised \nEstimate","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge increase","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Indicative \nbaseline","Indicative baseline reallocation",null,null,"Reallocated indicative baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nindicative\nbaseline","Planning \nbaseline","Planning baseline reallocation",null,null,"Reallocated planning baseline","Budget   reduction","Budge \nincrease","Revised \nBaseline","Total\nchange from \nplanning\nbaseline"]
[{"$f":"A359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total Indicative baseline reallocation",null,null,null,null,null,null,"Reallocation",null,"Total planning baseline \nreallocation"]
[{"$f":"A360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments",null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To",null,null,null,null,null,null,null,"From","To"]
[{"$f":"A363","v":0},null,null,null,null,"PROVINCES"]
[0,null,null,null,null,"Eastern Cape",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M365:Q365)","v":0},null,{"$f":"R365-S365","v":0},0,null,null,{"$f":"SUM(V365:W365)","v":0},{"$f":"U365+X365","v":0},null,null,{"$f":"Y365+Z365+AA365","v":0},{"$f":"AB365-U365","v":0},0,null,null,{"$f":"SUM(AE365:AF365)","v":0},{"$f":"AD365+AG365","v":0},null,null,{"$f":"AH365+AI365+AJ365","v":0},{"$f":"AK365-AD365","v":0},0,null,null,{"$f":"SUM(AN365:AO365)","v":0},{"$f":"AM365+AP365","v":0},null,null,{"$f":"AQ365+AR365+AS365","v":0},{"$f":"AT365-AM365","v":0}]
[0,null,null,null,null,"Free State",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M366:Q366)","v":0},null,{"$f":"R366-S366","v":0},0,null,null,{"$f":"SUM(V366:W366)","v":0},0,null,null,{"$f":"Y366+Z366+AA366","v":0},0,0,null,null,{"$f":"SUM(AE366:AF366)","v":0},0,null,null,{"$f":"AH366+AI366+AJ366","v":0},0,0,null,null,{"$f":"SUM(AN366:AO366)","v":0},0,null,null,{"$f":"AQ366+AR366+AS366","v":0},0]
[0,null,null,null,null,"Gauteng",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Kwazulu-Natal",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Limpopo",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Mpumalanga",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"North West",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Northern Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Western Cape",null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0,0,null,null,0,0,null,null,0,0]
[0,null,null,null,null,"Unallocated",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M374:Q374)","v":0},null,{"$f":"R374-S374","v":0},0,null,null,{"$f":"SUM(V374:W374)","v":0},{"$f":"U374+X374","v":0},null,null,{"$f":"Y374+Z374+AA374","v":0},{"$f":"AB374-U374","v":0},0,null,null,{"$f":"SUM(AE374:AF374)","v":0},{"$f":"AD374+AG374","v":0},null,null,{"$f":"AH374+AI374+AJ374","v":0},{"$f":"AK374-AD374","v":0},0,null,null,{"$f":"SUM(AN374:AO374)","v":0},{"$f":"AM374+AP374","v":0},null,null,{"$f":"AQ374+AR374+AS374","v":0},{"$f":"AT374-AM374","v":0}]
[{"$f":"A373","v":0}]
[0,null,null,null,null,"Total",null,null,{"$f":"IFERROR(INDEX((I$31:I$45),MATCH($F359,CG_Names,0)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R365:R374)","v":0},{"$f":"IFERROR(INDEX((S$31:S$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(T365:T374)","v":0},{"$f":"IFERROR(INDEX((U$31:U$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((V$31:V$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((W$31:W$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(X365:X374)","v":0},0,{"$f":"IFERROR(INDEX((Z$31:Z$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AA$31:AA$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AB365:AB374)","v":0},0,{"$f":"IFERROR(INDEX((AD$31:AD$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AE$31:AE$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AF$31:AF$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AG365:AG374)","v":0},0,{"$f":"IFERROR(INDEX((AI$31:AI$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AJ$31:AJ$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AK365:AK374)","v":0},0,{"$f":"IFERROR(INDEX((AM$31:AM$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AN$31:AN$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AO$31:AO$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AP365:AP374)","v":0},0,{"$f":"IFERROR(INDEX((AR$31:AR$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"IFERROR(INDEX((AS$31:AS$45),MATCH($F359,CG_Names,0)),0)","v":0},{"$f":"SUM(AT365:AT374)","v":0},{"$f":"SUM(AU365:AU374)","v":0}]
[0,null,null,null,null,"Check : Total vs conditional grants on programme sheets",null,null,{"$f":"+I376-SUM(I365:I374)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+S376-SUM(S365:S374)","v":0},null,{"$f":"+U376-SUM(U365:U374)","v":0},{"$f":"+V376-SUM(V365:V374)","v":0},{"$f":"+W376-SUM(W365:W374)","v":0},null,null,{"$f":"(Z376+AA376)-SUM(Z365:AA374)","v":0},null,null,null,{"$f":"+AD376-SUM(AD365:AD374)","v":0},{"$f":"+AE376-SUM(AE365:AE374)","v":0},{"$f":"+AF376-SUM(AF365:AF374)","v":0},null,null,{"$f":"(AI376+AJ376)-SUM(AI365:AJ374)","v":0},null,null,null,{"$f":"+AM376-SUM(AM365:AM374)","v":0},{"$f":"+AN376-SUM(AN365:AN374)","v":0},{"$f":"+AO376-SUM(AO365:AO374)","v":0},null,null,{"$f":"(AR376+AS376)-SUM(AR365:AS374)","v":0}]
[0]
[0]
[{"$f":"A377","v":0}]

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

{"sheet":"Bids......","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Grants Admin","index":26,"n_rows":500,"n_cols":44,"rows_kept":500,"cut":false,"hidden":false,"merged":[[260,5,260,8],[156,6,156,8],[157,6,157,8],[160,5,160,8],[162,5,162,8],[262,5,262,8],[263,5,263,8],[164,5,164,8],[212,5,212,8],[213,5,213,8],[214,5,214,8],[206,6,206,8],[31,6,31,8],[38,5,38,8],[107,6,107,8],[137,5,137,8],[138,5,138,8],[139,5,139,8],[189,5,189,8],[190,5,190,8],[87,5,87,8],[64,5,64,8],[32,6,32,8],[35,5,35,8],[37,5,37,8],[163,5,163,8],[140,5,140,8],[3,5,3,8],[6,6,6,8],[7,6,7,8],[10,5,10,8],[12,5,12,8],[115,5,115,8],[110,5,110,8],[112,5,112,8],[113,5,113,8],[114,5,114,8],[65,5,65,8],[81,6,81,8],[82,6,82,8],[85,5,85,8],[13,5,13,8],[14,5,14,8],[15,5,15,8],[56,6,56,8],[57,6,57,8],[39,5,39,8],[40,5,40,8],[60,5,60,8],[62,5,62,8],[63,5,63,8],[332,6,332,8],[335,5,335,8],[337,5,337,8],[165,5,165,8],[181,6,181,8],[182,6,182,8],[185,5,185,8],[187,5,187,8],[188,5,188,8],[290,5,290,8],[306,6,306,8],[307,6,307,8],[237,5,237,8],[238,5,238,8],[239,5,239,8],[240,5,240,8],[256,6,256,8],[215,5,215,8],[231,6,231,8],[265,5,265,8],[207,6,207,8],[210,5,210,8],[264,5,264,8],[257,6,257,8],[338,5,338,8],[339,5,339,8],[340,5,340,8],[315,5,315,8],[331,6,331,8],[88,5,88,8],[89,5,89,8],[90,5,90,8],[106,6,106,8],[132,6,132,8],[135,5,135,8],[312,5,312,8],[313,5,313,8],[314,5,314,8],[281,6,281,8],[282,6,282,8],[285,5,285,8],[287,5,287,8],[310,5,310,8],[288,5,288,8],[289,5,289,8],[131,6,131,8],[232,6,232,8],[235,5,235,8],[407,6,407,8],[356,6,356,8],[357,6,357,8],[360,5,360,8],[362,5,362,8],[363,5,363,8],[364,5,364,8],[382,6,382,8],[385,5,385,8],[387,5,387,8],[388,5,388,8],[389,5,389,8],[390,5,390,8],[406,6,406,8],[381,6,381,8],[365,5,365,8],[432,6,432,8],[435,5,435,8],[437,5,437,8],[438,5,438,8],[439,5,439,8],[440,5,440,8],[410,5,410,8],[412,5,412,8],[413,5,413,8],[414,5,414,8],[415,5,415,8],[431,6,431,8],[489,5,489,8],[490,5,490,8],[465,5,465,8],[481,6,481,8],[482,6,482,8],[485,5,485,8],[487,5,487,8],[488,5,488,8],[456,6,456,8],[457,6,457,8],[460,5,460,8],[462,5,462,8],[463,5,463,8],[464,5,464,8]]}
[]
[null,null,null,null,null,{"$f":"MyDeptName","v":"Statistics South Africa"},{"$f":"MyVoteNo","v":12}]
[]
[null,null,null,null,null,"CONDITIONAL GRANTS AND ALLOCATIONS-IN-KIND TO PROVINCES AND MUNICIPALITIES (Direct conditional grants and indirect grants): \nADMINISTRATION AND GRANT MANAGEMENT COSTS (Current/ Capital Payments)"]
[]
[]
[null,null,{"$f":"MATCH($G7,'Function shifts'!$Z$10:$AO$10,0)","v":1},1,null,"Programme","Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
[null,null,null,null,null,"Subprogramme","Departmental Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Administration","National Health Insurance, Health Planning and Systems Enablement","HIV and AIDS, Tuberculosis, and Maternal and Child Health","Primary Health Care Services","Hospitals, Tertiary Health Services and Human Resource Development","Health Regulation and Compliance Management",0,0,0,0,0,0,0,0,0,"Direct_charges"]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ministry","Programme Management","Programme Management","Programme Management","Programme Management","Programme Management",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Grants administered with these funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management","Technical Policy and Planning","HIV and AIDS","District Health Services","Health Facilities Infrastructure Management","Food Control",0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Services","Health Information Management, Monitoring and Evaluation","Tuberculosis","Communicable Diseases","Tertiary Health Care Planning and Policy","Pharmaceutical Trade and Product Regulation",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Forensic Chemistry Laboratories",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Violence, Trauma and EMS",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Economic classification",{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G22:G23)","v":0},{"$f":"SUM(H22:H23)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Compensation of employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Payments for capital assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G22:G24)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MATCH($G32,'Function shifts'!$Z$10:$AO$10,0)","v":8},2,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G47:G48)","v":0},{"$f":"SUM(H47:H48)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G47:G49)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G57,'Function shifts'!$Z$10:$AO$10,0)","v":8},3,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G72:G73)","v":0},{"$f":"SUM(H72:H73)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G72:G74)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G82,'Function shifts'!$Z$10:$AO$10,0)","v":8},4,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G97:G98)","v":0},{"$f":"SUM(H97:H98)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G97:G99)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G107,'Function shifts'!$Z$10:$AO$10,0)","v":8},5,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G122:G123)","v":0},{"$f":"SUM(H122:H123)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G122:G124)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G132,'Function shifts'!$Z$10:$AO$10,0)","v":8},6,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G147:G148)","v":0},{"$f":"SUM(H147:H148)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G147:G149)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G157,'Function shifts'!$Z$10:$AO$10,0)","v":8},7,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G172:G173)","v":0},{"$f":"SUM(H172:H173)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G172:G174)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G182,'Function shifts'!$Z$10:$AO$10,0)","v":8},8,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G197:G198)","v":0},{"$f":"SUM(H197:H198)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G197:G199)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G207,'Function shifts'!$Z$10:$AO$10,0)","v":8},9,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G222:G223)","v":0},{"$f":"SUM(H222:H223)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G222:G224)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G232,'Function shifts'!$Z$10:$AO$10,0)","v":8},10,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G247:G248)","v":0},{"$f":"SUM(H247:H248)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G247:G249)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G257,'Function shifts'!$Z$10:$AO$10,0)","v":8},11,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G272:G273)","v":0},{"$f":"SUM(H272:H273)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G272:G274)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G282,'Function shifts'!$Z$10:$AO$10,0)","v":8},12,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G297:G298)","v":0},{"$f":"SUM(H297:H298)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G297:G299)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G307,'Function shifts'!$Z$10:$AO$10,0)","v":8},13,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G322:G323)","v":0},{"$f":"SUM(H322:H323)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G322:G324)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G332,'Function shifts'!$Z$10:$AO$10,0)","v":8},14,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G347:G348)","v":0},{"$f":"SUM(H347:H348)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G347:G349)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G357,'Function shifts'!$Z$10:$AO$10,0)","v":8},15,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G372:G373)","v":0},{"$f":"SUM(H372:H373)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G372:G374)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G382,'Function shifts'!$Z$10:$AO$10,0)","v":8},16,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G397:G398)","v":0},{"$f":"SUM(H397:H398)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G397:G399)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G407,'Function shifts'!$Z$10:$AO$10,0)","v":8},17,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G422:G423)","v":0},{"$f":"SUM(H422:H423)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G422:G424)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G432,'Function shifts'!$Z$10:$AO$10,0)","v":8},18,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G447:G448)","v":0},{"$f":"SUM(H447:H448)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G447:G449)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G457,'Function shifts'!$Z$10:$AO$10,0)","v":8},19,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G472:G473)","v":0},{"$f":"SUM(H472:H473)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G472:G474)","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MATCH($G482,'Function shifts'!$Z$10:$AO$10,0)","v":8},20,null,"Programme"]
[null,null,null,null,null,"Subprogramme"]
[]
[null,null,null,null,null,"Description of how funds in this subprogramme relate to grant administration"]
[]
[null,null,null,null,null,"Grants administered with these funds"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Rand thousand"]
[null,null,null,null,null,"Economic classification",{"$f":"+$G$20","v":"2018/19"},{"$f":"+$H$20","v":"2019/20"},{"$f":"+$I$20","v":"2020/21"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G497:G498)","v":0},{"$f":"SUM(H497:H498)","v":0},0]
[null,null,null,null,null,"Compensation of employees"]
[null,null,null,null,null,"Goods and services"]
[null,null,null,null,null,"Payments for capital assets"]
[null,null,null,null,null,"Total",{"$f":"SUM(G497:G499)","v":0},0,0]

{"sheet":"Budget Tracking","index":27,"n_rows":2176,"n_cols":96,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[1028,5,1028,6],[1170,5,1170,6],[1312,5,1312,6],[7,5,7,6],[176,5,176,6],[460,5,460,6],[34,5,34,6]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
[]
[null,null,null,null,null,"Summary",null,null,{"$f":"+MyYear0","v":"2017/18"},{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"}]
[null,null,null,null,null,"",null,null,"Main/Adjusted Appropriation","Budget","MTEF","MTEF"]
[]
[null,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[1,null,null,null,1,"ENE 2017 Structure",null,null,{"$f":"$I$142","v":0},{"$f":"$J$142","v":0},{"$f":"$K$142","v":0},{"$f":"$L$142","v":0}]
[1,null,null,null,2,"ENE 2017 according to ENE 2018 Approved structure",null,null,{"$f":"$I$284","v":0},{"$f":"$J$284","v":0},{"$f":"$K$284","v":0},{"$f":"$L$284","v":0}]
[1,null,null,null,3,"Indicative baseline",null,null,{"$f":"$I$426","v":2177477},{"$f":"$J$426","v":2248769},{"$f":"$K$426","v":2309125},{"$f":"$L$426","v":2331372.863103833}]
[1,null,null,null,4,"Function shifts",null,null,{"$f":"$I$568","v":0},{"$f":"$J$568","v":0},{"$f":"$K$568","v":0},{"$f":"$L$568","v":0}]
[1,null,null,null,5,"Non-recurring",null,null,{"$f":"$I$710","v":0},{"$f":"$J$710","v":0},{"$f":"$K$710","v":0},{"$f":"$L$710","v":0}]
[1,null,null,null,6,"Reallocation",null,null,{"$f":"$I$852","v":0},{"$f":"$J$852","v":0},{"$f":"$K$852","v":0},{"$f":"$L$852","v":0}]
[1,null,null,null,7,"Budget reductions",null,null,{"$f":"$I$994","v":0},{"$f":"$J$994","v":0},{"$f":"$K$994","v":0},{"$f":"$L$994","v":0}]
[1,null,null,null,8,"Budget increases",null,null,{"$f":"$I$1136","v":0},{"$f":"$J$1136","v":0},{"$f":"$K$1136","v":0},{"$f":"$L$1136","v":0}]
[1,null,null,null,9,"ENE 2018 Revised baseline",null,null,{"$f":"$I$1278","v":2177477},{"$f":"$J$1278","v":2248769},{"$f":"$K$1278","v":2309125},{"$f":"$L$1278","v":2331372.863103833}]
[1,null,null,null,10,{"$f":"Q19","v":0},null,null,{"$f":"$I$1420","v":0},{"$f":"$J$1420","v":0},{"$f":"$K$1420","v":0},{"$f":"$L$1420","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,1,{"$f":"INDEX($F$12:$F$21,E34,1)","v":"ENE 2017 Structure"},null,null,{"$f":"+$I$7","v":"2017/18"},{"$f":"$J$7","v":"2018/19"},{"$f":"+$K$7","v":"2019/20"},{"$f":"+$L$7","v":"2020/21"}]
[1,null,null,null,null,"",null,null,"Budget","Budget","MTEF","MTEF"]
[1]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[{"$f":"IF(LEN(N39)>2,1,0)","v":0},null,null,null,null,{"$f":"+$BL$185","v":"Administration"},null,null,{"$f":"+$BM$185","v":0},{"$f":"+$BN$185","v":0},{"$f":"+$BO$185","v":0}]
[0,null,null,null,null,{"$f":"+$BL$186","v":"Economic Statistics"},null,null,{"$f":"+$BM$186","v":0},{"$f":"+$BN$186","v":0},{"$f":"+$BO$186","v":0}]
[0,null,null,null,null,{"$f":"+$BL$187","v":"Population and Social Statistics"},null,null,{"$f":"+$BM$187","v":0},{"$f":"+$BN$187","v":0},{"$f":"+$BO$187","v":0}]
[0,null,null,null,null,{"$f":"+$BL$188","v":"Methodology, Standards and Research"},null,null,{"$f":"+$BM$188","v":0},{"$f":"+$BN$188","v":0},{"$f":"+$BO$188","v":0}]
[0,null,null,null,null,{"$f":"+$BL$189","v":"Statistical Support and Informatics"},null,null,{"$f":"+$BM$189","v":0},{"$f":"+$BN$189","v":0},{"$f":"+$BO$189","v":0}]
[0,null,null,null,null,{"$f":"+$BL$190","v":"Statistical Collection and Outreach"},null,null,{"$f":"+$BM$190","v":0},{"$f":"+$BN$190","v":0},{"$f":"+$BO$190","v":0}]
[0,null,null,null,null,{"$f":"+$BL$191","v":"Survey Operations"},null,null,{"$f":"+$BM$191","v":0},{"$f":"+$BN$191","v":0},{"$f":"+$BO$191","v":0}]
[0,null,null,null,null,{"$f":"+$BL$192","v":""},null,null,{"$f":"+$BM$192","v":""},{"$f":"+$BN$192","v":""},{"$f":"+$BO$192","v":""}]
[0,null,null,null,null,{"$f":"+$BL$193","v":""},null,null,{"$f":"+$BM$193","v":""},{"$f":"+$BN$193","v":""},{"$f":"+$BO$193","v":""}]
[0,null,null,null,null,{"$f":"+$BL$194","v":""},null,null,{"$f":"+$BM$194","v":""},{"$f":"+$BN$194","v":""},{"$f":"+$BO$194","v":""}]
[0,null,null,null,null,{"$f":"+$BL$195","v":""},null,null,{"$f":"+$BM$195","v":""},{"$f":"+$BN$195","v":""},{"$f":"+$BO$195","v":""}]
[0,null,null,null,null,{"$f":"+$BL$196","v":""},null,null,{"$f":"+$BM$196","v":""},{"$f":"+$BN$196","v":""},{"$f":"+$BO$196","v":""}]
[0,null,null,null,null,{"$f":"+$BL$197","v":""},null,null,{"$f":"+$BM$197","v":""},{"$f":"+$BN$197","v":""},{"$f":"+$BO$197","v":""}]
[0,null,null,null,null,{"$f":"+$BL$198","v":""},null,null,{"$f":"+$BM$198","v":""},{"$f":"+$BN$198","v":""},{"$f":"+$BO$198","v":""}]
[0,null,null,null,null,{"$f":"+$BL$199","v":""},null,null,{"$f":"+$BM$199","v":""},{"$f":"+$BN$199","v":""},{"$f":"+$BO$199","v":""}]
[0]
[1]
[{"$f":"IF(LEN(N56)>2,1,0)","v":0},null,null,null,null,"Total",null,null,{"$f":"+SUM(I39:I53)","v":0},{"$f":"+SUM(J39:J53)","v":0},0]
[{"$f":"IF(LEN(N57)>2,1,0)","v":0},null,null,null,null,"Economic classification"]
[{"$f":"IF(LEN(N58)>2,1,0)","v":0},null,null,null,null,"Current payments",null,null,{"$f":"+I59+I62+I101","v":0},{"$f":"+J59+J62+J101","v":0},0]
[{"$f":"IF(SUM(COUNTIF(Q59:T59,\"<>0\")-COUNTBLANK(Q59:T59))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I60:I61)","v":0},{"$f":"+SUM(J60:J61)","v":0},0]
[0,{"$f":"+$G$4&F60","v":"Statistics South AfricaSalaries and wages"},null,null,null,"Salaries and wages",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B60,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B60,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B60,$BS$186:$BS$2175,0)),0)","v":0}]
[0,{"$f":"+$G$4&F61","v":"Statistics South AfricaSocial contributions"},null,null,null,"Social contributions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B61,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B61,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B61,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I63:I100)","v":0},{"$f":"+SUM(J63:J100)","v":0},0]
[0,{"$f":"+$G$4&F63","v":"Statistics South AfricaAdministrative fees"},null,null,null,"Administrative fees",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B63,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B63,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B63,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaAdvertising",null,null,null,"Advertising",null,null,0,0,0]
[0,"Statistics South AfricaMinor Assets",null,null,null,"Minor Assets",null,null,0,0,0]
[0,"Statistics South AfricaAudit costs: External",null,null,null,"Audit costs: External",null,null,0,0,0]
[0,"Statistics South AfricaBursaries: Employees",null,null,null,"Bursaries: Employees",null,null,0,0,0]
[0,"Statistics South AfricaCatering: Departmental activities",null,null,null,"Catering: Departmental activities",null,null,0,0,0]
[0,"Statistics South AfricaCommunication (G&S)",null,null,null,"Communication (G&S)",null,null,0,0,0]
[0,"Statistics South AfricaComputer services",null,null,null,"Computer services",null,null,0,0,0]
[0,"Statistics South AfricaConsultants: Business and advisory services",null,null,null,"Consultants: Business and advisory services",null,null,0,0,0]
[0,"Statistics South AfricaInfrastructure and planning services",null,null,null,"Infrastructure and planning services",null,null,0,0,0]
[0,"Statistics South AfricaLaboratory services",null,null,null,"Laboratory services",null,null,0,0,0]
[0,"Statistics South AfricaLegal services (G&S)",null,null,null,"Legal services (G&S)",null,null,0,0,0]
[0,"Statistics South AfricaScience and technological services",null,null,null,"Science and technological services",null,null,0,0,0]
[0,"Statistics South AfricaContractors",null,null,null,"Contractors",null,null,0,0,0]
[0,"Statistics South AfricaAgency and support/outsourced services",null,null,null,"Agency and support/outsourced services",null,null,0,0,0]
[0,"Statistics South AfricaEntertainment",null,null,null,"Entertainment",null,null,0,0,0]
[0,"Statistics South AfricaFleet services (including government motor transport)",null,null,null,"Fleet services (including government motor transport)",null,null,0,0,0]
[0,"Statistics South AfricaHousing",null,null,null,"Housing",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Clothing material and accessories",null,null,null,"Inventory: Clothing material and accessories",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Farming supplies",null,null,null,"Inventory: Farming supplies",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Food and food supplies",null,null,null,"Inventory: Food and food supplies",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Fuel, oil and gas",null,null,null,"Inventory: Fuel, oil and gas",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Learner and teacher support material",null,null,null,"Inventory: Learner and teacher support material",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Materials and supplies",null,null,null,"Inventory: Materials and supplies",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Medical supplies",null,null,null,"Inventory: Medical supplies",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Medicine",null,null,null,"Inventory: Medicine",null,null,0,0,0]
[0,"Statistics South AfricaMedsas inventory interface",null,null,null,"Medsas inventory interface",null,null,0,0,0]
[0,"Statistics South AfricaInventory: Other supplies",null,null,null,"Inventory: Other supplies",null,null,0,0,0]
[0,"Statistics South AfricaConsumable supplies",null,null,null,"Consumable supplies",null,null,0,0,0]
[0,"Statistics South AfricaConsumables: Stationery, printing and office supplies",null,null,null,"Consumables: Stationery, printing and office supplies",null,null,0,0,0]
[0,"Statistics South AfricaOperating leases",null,null,null,"Operating leases",null,null,0,0,0]
[0,"Statistics South AfricaRental and hiring",null,null,null,"Rental and hiring",null,null,0,0,0]
[0,"Statistics South AfricaProperty payments",null,null,null,"Property payments",null,null,0,0,0]
[0,"Statistics South AfricaTransport provided: Departmental activity",null,null,null,"Transport provided: Departmental activity",null,null,0,0,0]
[0,"Statistics South AfricaTravel and subsistence",null,null,null,"Travel and subsistence",null,null,0,0,0]
[0,"Statistics South AfricaTraining and development",null,null,null,"Training and development",null,null,0,0,0]
[0,"Statistics South AfricaOperating payments",null,null,null,"Operating payments",null,null,0,0,0]
[0,"Statistics South AfricaVenues and facilities",null,null,null,"Venues and facilities",null,null,0,0,0]
[0,null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I102:I103)","v":0},{"$f":"+SUM(J102:J103)","v":0},{"$f":"+SUM(K102:K103)","v":0}]
[0,{"$f":"+$G$4&F102","v":"Statistics South AfricaInterest (Incl. interest on unitary payments (PPP))"},null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B102,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B102,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B102,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaRent on land",null,null,null,"Rent on land",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B103,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B103,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B103,$BS$186:$BS$2175,0)),0)","v":0}]
[{"$f":"IF(LEN(N104)>2,1,0)","v":0},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I105+I112+I115+I116+I117+I124+I125","v":0},{"$f":"+J105+J112+J115+J116+J117+J124+J125","v":0},0]
[{"$f":"IF(SUM(COUNTIF(Q105:T105,\"<>0\")-COUNTBLANK(Q105:T105))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I106+I109","v":0},{"$f":"+J106+J109","v":0},0]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I107:I108)","v":0},{"$f":"+SUM(J107:J108)","v":0},{"$f":"+SUM(K107:K108)","v":0}]
[0,{"$f":"+$G$4&F107","v":"Statistics South AfricaProvincial Revenue Funds"},null,null,null,"Provincial Revenue Funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B107,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B107,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B107,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaProvincial agencies and funds",null,null,null,"Provincial agencies and funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B108,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B108,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B108,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I110:I111)","v":0},{"$f":"+SUM(J110:J111)","v":0},{"$f":"+SUM(K110:K111)","v":0}]
[0,{"$f":"+$G$4&F110","v":"Statistics South AfricaMunicipal bank accounts"},null,null,null,"Municipal bank accounts",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B110,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B110,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B110,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaMunicipal agencies and funds",null,null,null,"Municipal agencies and funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B111,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B111,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B111,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I113:I114)","v":0},{"$f":"+SUM(J113:J114)","v":0},{"$f":"+SUM(K113:K114)","v":0}]
[0,{"$f":"+$G$4&F113","v":"Statistics South AfricaSocial security funds"},null,null,null,"Social security funds",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B113,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B113,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B113,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaDepartmental agencies (non-business entities)",null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B114,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B114,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B114,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaHigher education institutions",null,null,null,"Higher education institutions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B115,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B115,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B115,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaForeign governments and international organisations",null,null,null,"Foreign governments and international organisations",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B116,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B116,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B116,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I118+I121","v":0},{"$f":"+J118+J121","v":0},0]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I119:I120)","v":0},{"$f":"+SUM(J119:J120)","v":0},{"$f":"+SUM(K119:K120)","v":0}]
[0,{"$f":"+$G$4&F119","v":"Statistics South AfricaSubsidies on products and production (pc)"},null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B119,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B119,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B119,$BS$186:$BS$2175,0)),0)","v":0}]
[0,{"$f":"+$G$4&F120","v":"Statistics South AfricaOther transfers to public corporations"},null,null,null,"Other transfers to public corporations",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B120,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B120,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B120,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I122:I123)","v":0},{"$f":"+SUM(J122:J123)","v":0},{"$f":"+SUM(K122:K123)","v":0}]
[0,{"$f":"+$G$4&F122","v":"Statistics South AfricaSubsidies on products and production (pe)"},null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B122,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B122,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B122,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaOther transfers to private enterprises",null,null,null,"Other transfers to private enterprises",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B123,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B123,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B123,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaNon-profit institutions",null,null,null,"Non-profit institutions",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B124,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B124,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B124,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Households",null,null,{"$f":"+SUM(I126:I127)","v":0},{"$f":"+SUM(J126:J127)","v":0},{"$f":"+SUM(K126:K127)","v":0}]
[0,{"$f":"+$G$4&F126","v":"Statistics South AfricaSocial benefits"},null,null,null,"Social benefits",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B126,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B126,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B126,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaOther transfers to households",null,null,null,"Other transfers to households",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B127,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B127,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B127,$BS$186:$BS$2175,0)),0)","v":0}]
[{"$f":"IF(LEN(N128)>2,1,0)","v":0},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I129+I132+SUM(I135:I139)","v":0},{"$f":"+J129+J132+SUM(J135:J139)","v":0},0]
[{"$f":"IF(SUM(COUNTIF(Q129:T129,\"<>0\")-COUNTBLANK(Q129:T129))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I130:I131)","v":0},{"$f":"+SUM(J130:J131)","v":0},{"$f":"+SUM(K130:K131)","v":0}]
[0,{"$f":"+$G$4&F130","v":"Statistics South AfricaBuildings"},null,null,null,"Buildings",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B130,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B130,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B130,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaOther fixed structures",null,null,null,"Other fixed structures",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B131,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B131,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B131,$BS$186:$BS$2175,0)),0)","v":0}]
[0,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I133:I134)","v":0},{"$f":"+SUM(J133:J134)","v":0},{"$f":"+SUM(K133:K134)","v":0}]
[0,{"$f":"+$G$4&F133","v":"Statistics South AfricaTransport equipment"},null,null,null,"Transport equipment",null,null,{"$f":"IFERROR(INDEX(($BW$186:$BW$2175),MATCH($B133,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BX$186:$BX$2175),MATCH($B133,$BS$186:$BS$2175,0)),0)","v":0},{"$f":"IFERROR(INDEX(($BY$186:$BY$2175),MATCH($B133,$BS$186:$BS$2175,0)),0)","v":0}]
[0,"Statistics South AfricaOther machinery and equipment",null,null,null,"Other machinery and equipment",null,null,0,0,0]
[0,"Statistics South AfricaHeritage assets",null,null,null,"Heritage assets",null,null,0,0,0]
[0,"Statistics South AfricaSpecialised military assets",null,null,null,"Specialised military assets",null,null,0,0,0]
[0,"Statistics South AfricaBiological assets",null,null,null,"Biological assets",null,null,0,0,0]
[0,"Statistics South AfricaLand and sub-soil assets",null,null,null,"Land and sub-soil assets",null,null,0,0,0]
[0,"Statistics South AfricaSoftware and other intangible assets",null,null,null,"Software and other intangible assets",null,null,0,0,0]
[{"$f":"IF(LEN(N140)>2,1,0)","v":0},"Statistics South AfricaPayments for financial assets",null,null,null,"Payments for financial assets",null,null,0,0,0]
[1]
[{"$f":"IF(LEN(N142)>2,1,0)","v":0},null,null,null,null,"Total",null,null,{"$f":"+I58+I104+I128+I140","v":0},{"$f":"+J58+J104+J128+J140","v":0},{"$f":"+K58+K104+K128+K140","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"+I56-I142","v":0},{"$f":"+J56-J142","v":0},0]
[1,null,null,null,null,null,null,null,{"$f":"+I142-I284","v":0},{"$f":"+J142-J284","v":0},0]
[1]
[1]
[{"$f":"IF(LEN(F147)>2,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"IF(LEN(F159)>2,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,2,{"$f":"INDEX($F$12:$F$21,E176,1)","v":"ENE 2017 according to ENE 2018 Approved structure"},null,null,{"$f":"+$I$7","v":"2017/18"},{"$f":"$J$7","v":"2018/19"},{"$f":"+$K$7","v":"2019/20"},{"$f":"+$L$7","v":"2020/21"}]
[1,null,null,null,null,"",null,null,"Budget","Budget","MTEF","MTEF"]
[1]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,"Programmes"]
[{"$f":"IF(LEN(F181)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Economic Statistics"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyVoteNo","v":12},{"$f":"DeptName","v":"Statistics South Africa"},{"$f":"+COUNTIF(BB185:BB413,BB182)","v":7},{"$f":"MATCH($BB$182,BB185:BB413,0)","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($BB$182,BU186:BU1771,0)","v":433}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Population and Social Statistics"}]
[1,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":"Methodology, Standards and Research"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vote No.","Department","Programme No.","Programme","2016/17 Revised baseline","2017/18 Revised baseline","2018/19 Revised baseline"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Statistical Support and Informatics"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",1,"Administration",null,null,null,null,null,null,1,{"$f":"OFFSET($BB$184,$BD$182,2)","v":"Administration"},{"$f":"OFFSET($BB$184,$BD$182,3)","v":0},{"$f":"OFFSET($BB$184,$BD$182,4)","v":0},{"$f":"OFFSET($BB$184,$BD$182,5)","v":0},null,null,null,null,"Vote No.","Department","Econ5","2016/17 Revised baseline","2017/18 Revised baseline","2018/19 Revised baseline",null,null,null,"Department","Programme","2017/18 Revised baseline","2018/19 Calculated baseline","2018/19 Non-recurring","2018/19 Planning baseline",null,null,null,"Department","Econ5","2016/17 Revised baseline","2017/18 Revised baseline","2018/19 Calculated baseline","2018/19 Non-recurring","2018/19 Planning baseline"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Statistical Collection and Outreach"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",2,"Executive Support",null,null,null,null,null,null,2,{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,2))","v":"Economic Statistics"},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,3))","v":0},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,4))","v":0},{"$f":"IF($BK186>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK185,5))","v":0},null,null,null,{"$f":"BU186&BV186","v":"The PresidencyAdministrative fees"},1,"The Presidency","Administrative fees",null,null,null,null,null,{"$f":"+CC186&CD186","v":"Environmental AffairsEnvironmental Programmes"},"Environmental Affairs","Environmental Programmes",null,null,null,null,null,null,{"$f":"CL186&CM186","v":"Agriculture, Forestry and FisheriesAdministrative fees"},"Agriculture, Forestry and Fisheries","Administrative fees"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":"Survey Operations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"The Presidency",3,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,3,{"$f":"IF(BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK186,2))","v":"Population and Social Statistics"},{"$f":"IF($BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK186,3))","v":0},{"$f":"IF($BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK186,4))","v":0},{"$f":"IF($BK187>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK186,5))","v":0},null,null,null,{"$f":"BU187&BV187","v":"The PresidencyAdvertising"},1,"The Presidency","Advertising",null,null,null,null,null,{"$f":"+CC187&CD187","v":"Environmental AffairsOceans and Coasts"},"Environmental Affairs","Oceans and Coasts",null,null,null,null,null,null,{"$f":"CL187&CM187","v":"Agriculture, Forestry and FisheriesAdvertising"},"Agriculture, Forestry and Fisheries","Advertising"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",1,"Administration",null,null,null,null,null,null,4,{"$f":"IF(BK188>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK187,2))","v":"Methodology, Standards and Research"},0,0,0,null,null,null,"The PresidencyAgency and support/outsourced services",1,"The Presidency","Agency and support/outsourced services",null,null,null,null,null,"HealthHealth Regulation and Compliance Management","Health","Health Regulation and Compliance Management",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesBursaries: Employees","Agriculture, Forestry and Fisheries","Bursaries: Employees"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",2,"Legislation and Oversight",null,null,null,null,null,null,5,{"$f":"IF(BK189>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK188,2))","v":"Statistical Support and Informatics"},0,0,0,null,null,null,"The PresidencyMinor Assets",1,"The Presidency","Minor Assets",null,null,null,null,null,"International Relations and CooperationAdministration","International Relations and Cooperation","Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesCommunication (G&S)","Agriculture, Forestry and Fisheries","Communication (G&S)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",3,"Public and International Participation",null,null,null,null,null,null,6,{"$f":"IF(BK190>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK189,2))","v":"Statistical Collection and Outreach"},0,0,0,null,null,null,"The PresidencyAudit costs: External",1,"The Presidency","Audit costs: External",null,null,null,null,null,"Mineral ResourcesMineral Policy and Promotion","Mineral Resources","Mineral Policy and Promotion",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesComputer services","Agriculture, Forestry and Fisheries","Computer services"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$48=\"\",\"\",Summary!$F$48)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",4,"Members' Facilities",null,null,null,null,null,null,7,{"$f":"IF(BK191>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK190,2))","v":"Survey Operations"},0,0,0,null,null,null,"The PresidencyBursaries: Employees",1,"The Presidency","Bursaries: Employees",null,null,null,null,null,"National TreasuryRevenue Administration","National Treasury","Revenue Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumable supplies","Agriculture, Forestry and Fisheries","Consumable supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",5,"Associated Services",null,null,null,null,null,null,8,{"$f":"IF(BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+BK191,2))","v":""},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,3))","v":""},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,4))","v":""},{"$f":"IF($BK192>$BC$182,\"\",OFFSET($BB$184,$BD$182+$BK191,5))","v":""},null,null,null,"The PresidencyCatering: Departmental activities",1,"The Presidency","Catering: Departmental activities",null,null,null,null,null,"Rural Development and Land ReformRural Development","Rural Development and Land Reform","Rural Development",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesContractors","Agriculture, Forestry and Fisheries","Contractors"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Parliament",6,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,9,"","","","",null,null,null,"The PresidencyCommunication (G&S)",1,"The Presidency","Communication (G&S)",null,null,null,null,null,"Science and TechnologyResearch, Development and Support","Science and Technology","Research, Development and Support",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesEntertainment","Agriculture, Forestry and Fisheries","Entertainment"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",1,"Administration",null,null,null,null,null,null,10,"","","","",null,null,null,"The PresidencyComputer services",1,"The Presidency","Computer services",null,null,null,null,null,"Science and TechnologySocio-Economic Innovation Partnerships","Science and Technology","Socio-Economic Innovation Partnerships",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesFleet services (including government motor transport)","Agriculture, Forestry and Fisheries","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",2,"Communications Policy, Research and Development",null,null,null,null,null,null,11,"","","","",null,null,null,"The PresidencyConsultants: Business and advisory services",1,"The Presidency","Consultants: Business and advisory services",null,null,null,null,null,"Statistics South AfricaSurvey Operations","Statistics South Africa","Survey Operations",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Farming supplies","Agriculture, Forestry and Fisheries","Inventory: Farming supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",3,"Industry and Capacity Development",null,null,null,null,null,null,12,"","","","",null,null,null,"The PresidencyLegal services (G&S)",1,"The Presidency","Legal services (G&S)",null,null,null,null,null,"Trade and IndustryIncentive Development and Administration","Trade and Industry","Incentive Development and Administration",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies","Agriculture, Forestry and Fisheries","Inventory: Food and food supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Communications",4,"Entity Oversight",null,null,null,null,null,null,13,"","","","",null,null,null,"The PresidencyConsumable supplies",1,"The Presidency","Consumable supplies",null,null,null,null,null,"Trade and IndustryIndustrial Development","Trade and Industry","Industrial Development",null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Fuel, oil and gas","Agriculture, Forestry and Fisheries","Inventory: Fuel, oil and gas"]
[1,null,null,null,null,"Total",null,null,{"$f":"+SUM(I181:I196)","v":0},{"$f":"+SUM(J181:J196)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",1,"Administration",null,null,null,null,null,null,14,"","","","",null,null,null,"The PresidencyConsumables: Stationery, printing and office supplies",1,"The Presidency","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,"Grand Total",null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Medicine","Agriculture, Forestry and Fisheries","Inventory: Medicine"]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",2,"Policy, Research and Knowledge Management",null,null,null,null,null,null,15,"","","","",null,null,null,"The PresidencyContractors",1,"The Presidency","Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating leases","Agriculture, Forestry and Fisheries","Operating leases"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I201+I204+I243","v":0},{"$f":"+J201+J204+J243","v":0},{"$f":"+K201+K204+K243","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",3,"Governance and Intergovernmental Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyDepartmental agencies (non-business entities)",1,"The Presidency","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating payments","Agriculture, Forestry and Fisheries","Operating payments"]
[{"$f":"IF(SUM(COUNTIF(I201:L201,\"<>0\")-COUNTBLANK(I201:L201))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I202:I203)","v":0},{"$f":"+SUM(J202:J203)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",4,"National Disaster Management Centre",null,null,null,null,null,null,null,"Total",{"$f":"+SUM(BM185:BM199)","v":0},{"$f":"+SUM(BN185:BN199)","v":0},0,null,null,null,"The PresidencyEntertainment",1,"The Presidency","Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesProperty payments","Agriculture, Forestry and Fisheries","Property payments"]
[{"$f":"IF(SUM(COUNTIF(I202:L202,\"<>0\")-COUNTBLANK(I202:L202))<>0,1,0)","v":0},null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",5,"Provincial and Municipal Government Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyFleet services (including government motor transport)",1,"The Presidency","Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesTraining and development","Agriculture, Forestry and Fisheries","Training and development"]
[{"$f":"IF(SUM(COUNTIF(I203:L203,\"<>0\")-COUNTBLANK(I203:L203))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",6,"Infrastructure and Economic Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInterest (Incl. interest on unitary payments (PPP))",1,"The Presidency","Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesTravel and subsistence","Agriculture, Forestry and Fisheries","Travel and subsistence"]
[{"$f":"IF(SUM(COUNTIF(I204:L204,\"<>0\")-COUNTBLANK(I204:L204))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I205:I242)","v":0},{"$f":"+SUM(J205:J242)","v":0},{"$f":"+SUM(K205:K242)","v":0},{"$f":"+SUM(L205:L242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Cooperative Governance And Traditional Affairs",7,"Traditional Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInventory: Food and food supplies",1,"The Presidency","Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesAgency and support/outsourced services","Agriculture, Forestry and Fisheries","Agency and support/outsourced services"]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInventory: Materials and supplies",1,"The Presidency","Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMinor Assets","Agriculture, Forestry and Fisheries","Minor Assets"]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",2,"Citizen Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyInventory: Other supplies",1,"The Presidency","Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsultants: Business and advisory services","Agriculture, Forestry and Fisheries","Consultants: Business and advisory services"]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Home Affairs",3,"Immigration Affairs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyMunicipal bank accounts",1,"The Presidency","Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumables: Stationery, printing and office supplies","Agriculture, Forestry and Fisheries","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOperating leases",1,"The Presidency","Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesLaboratory services","Agriculture, Forestry and Fisheries","Laboratory services"]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",2,"International Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOperating payments",1,"The Presidency","Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAdministrative fees","Environmental Affairs","Administrative fees"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",3,"International Cooperation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOther machinery and equipment",1,"The Presidency","Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAdvertising","Environmental Affairs","Advertising"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",4,"Public Diplomacy and Protocol Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyOther transfers to households",1,"The Presidency","Other transfers to households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBursaries: Employees","Environmental Affairs","Bursaries: Employees"]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"International Relations and Cooperation",5,"International Transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyPayments for financial assets",1,"The Presidency","Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsCatering: Departmental activities","Environmental Affairs","Catering: Departmental activities"]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyProperty payments",1,"The Presidency","Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsCommunication (G&S)","Environmental Affairs","Communication (G&S)"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",2,"Economic Policy, Tax, Financial Regulation and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyRental and hiring",1,"The Presidency","Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsComputer services","Environmental Affairs","Computer services"]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",3,"Public Finance and Budget Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySalaries and wages",1,"The Presidency","Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsContractors","Environmental Affairs","Contractors"]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",4,"Asset and Liability Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySocial benefits",1,"The Presidency","Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsDepartmental agencies (non-business entities)","Environmental Affairs","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",5,"Financial Accounting and Supply Chain Management Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySocial contributions",1,"The Presidency","Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsEntertainment","Environmental Affairs","Entertainment"]
[0,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",6,"International Financial Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencySoftware and other intangible assets",1,"The Presidency","Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Food and food supplies","Environmental Affairs","Inventory: Food and food supplies"]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",7,"Civil and Military Pensions, Contributions to Funds and Other Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTraining and development",1,"The Presidency","Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Fuel, oil and gas","Environmental Affairs","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",8,"Technical Support and Development Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTransport equipment",1,"The Presidency","Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Learner and teacher support material","Environmental Affairs","Inventory: Learner and teacher support material"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",9,"Revenue Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyTravel and subsistence",1,"The Presidency","Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Materials and supplies","Environmental Affairs","Inventory: Materials and supplies"]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",10,"Financial Intelligence and State Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The PresidencyVenues and facilities",1,"The Presidency","Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medical supplies","Environmental Affairs","Inventory: Medical supplies"]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"National Treasury",11,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAdministrative fees",2,"Parliament","Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medicine","Environmental Affairs","Inventory: Medicine"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAdvertising",2,"Parliament","Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Other supplies","Environmental Affairs","Inventory: Other supplies"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",2,"Outcomes Monitoring and Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAgency and support/outsourced services",2,"Parliament","Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOperating leases","Environmental Affairs","Operating leases"]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",3,"Institutional Performance Monitoring and Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentMinor Assets",2,"Parliament","Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOperating payments","Environmental Affairs","Operating payments"]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",4,"National Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentAudit costs: External",2,"Parliament","Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther transfers to public corporations","Environmental Affairs","Other transfers to public corporations"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Planning, Monitoring and Evaluation",5,"National Youth Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentBursaries: Employees",2,"Parliament","Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsProperty payments","Environmental Affairs","Property payments"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Public Enterprises",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentCatering: Departmental activities",2,"Parliament","Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTraining and development","Environmental Affairs","Training and development"]
[0,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Public Enterprises",2,"Legal and Governance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentCommunication (G&S)",2,"Parliament","Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTransport provided: Departmental activity","Environmental Affairs","Transport provided: Departmental activity"]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Public Enterprises",3,"Portfolio Management and Strategic Partnerships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentComputer services",2,"Parliament","Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTravel and subsistence","Environmental Affairs","Travel and subsistence"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsultants: Business and advisory services",2,"Parliament","Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsVenues and facilities","Environmental Affairs","Venues and facilities"]
[0,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",2,"Policy Development, Research and Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentLegal services (G&S)",2,"Parliament","Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAgency and support/outsourced services","Environmental Affairs","Agency and support/outsourced services"]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",3,"Labour Relations and Human Resource Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentConsumables: Stationery, printing and office supplies",2,"Parliament","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsMinor Assets","Environmental Affairs","Minor Assets"]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",4,"Government Chief Information Officer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentContractors",2,"Parliament","Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsConsultants: Business and advisory services","Environmental Affairs","Consultants: Business and advisory services"]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",5,"Service Delivery Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentEntertainment",2,"Parliament","Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsConsumables: Stationery, printing and office supplies","Environmental Affairs","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Public Service and Administration",6,"Governance of Public Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Food and food supplies",2,"Parliament","Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsLaboratory services","Environmental Affairs","Laboratory services"]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Medical supplies",2,"Parliament","Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthDepartmental agencies (non-business entities)","Health","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",2,"Intergovernmental Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentInventory: Other supplies",2,"Parliament","Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings","International Relations and Cooperation","Buildings"]
[0,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",3,"Expanded Public Works Programme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentNon-profit institutions",2,"Parliament","Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesDepartmental agencies (non-business entities)","Mineral Resources","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",4,"Property and Construction Industry Policy and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOperating leases",2,"Parliament","Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesSubsidies on products and production (pc)","Mineral Resources","Subsidies on products and production (pc)"]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Public Works",5,"Prestige Policy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOperating payments",2,"Parliament","Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)","National Treasury","Departmental agencies (non-business entities)"]
[{"$f":"IF(SUM(COUNTIF(I243:L243,\"<>0\")-COUNTBLANK(I243:L243))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I244:I245)","v":0},{"$f":"+SUM(J244:J245)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentOther machinery and equipment",2,"Parliament","Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdministrative fees","Rural Development and Land Reform","Administrative fees"]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",2,"Economic Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentProperty payments",2,"Parliament","Property payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdvertising","Rural Development and Land Reform","Advertising"]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",3,"Population and Social Statistics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentRent on land",2,"Parliament","Rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformCatering: Departmental activities","Rural Development and Land Reform","Catering: Departmental activities"]
[{"$f":"IF(LEN(F246)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I247+I254+SUM(I257:I259)+I266+I267","v":0},{"$f":"+J247+J254+SUM(J257:J259)+J266+J267","v":0},{"$f":"+K247+K254+SUM(K257:K259)+K266+K267","v":0},{"$f":"+L247+L254+SUM(L257:L259)+L266+L267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",4,"Methodology, Standards and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentRental and hiring",2,"Parliament","Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformCommunication (G&S)","Rural Development and Land Reform","Communication (G&S)"]
[{"$f":"IF(SUM(COUNTIF(I247:L247,\"<>0\")-COUNTBLANK(I247:L247))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I248+I251","v":0},{"$f":"+J248+J251","v":0},{"$f":"+K248+K251","v":0},{"$f":"+L248+L251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",5,"Statistical Support and Informatics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentSalaries and wages",2,"Parliament","Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumable supplies","Rural Development and Land Reform","Consumable supplies"]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I249:I250)","v":0},{"$f":"+SUM(J249:J250)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",6,"Statistical Collection and Outreach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentSocial contributions",2,"Parliament","Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformContractors","Rural Development and Land Reform","Contractors"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Statistics South Africa",7,"Survey Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTraining and development",2,"Parliament","Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Clothing material and accessories","Rural Development and Land Reform","Inventory: Clothing material and accessories"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTransport equipment",2,"Parliament","Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Materials and supplies","Rural Development and Land Reform","Inventory: Materials and supplies"]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I252:I253)","v":0},{"$f":"+SUM(J252:J253)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",2,"Social, Political and Economic Participation and Empowerment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU251&BV251","v":"ParliamentTransport provided: Departmental activity"},2,"Parliament","Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL251&CM251","v":"Rural Development and Land ReformOperating leases"},"Rural Development and Land Reform","Operating leases"]
[0,null,null,null,null,"Municipal bank accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",3,"Research, Policy Coordination and Knowledge Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentTravel and subsistence",2,"Parliament","Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOperating payments","Rural Development and Land Reform","Operating payments"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Women",4,"Monitoring, Evaluation and Outreach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ParliamentVenues and facilities",2,"Parliament","Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTraining and development","Rural Development and Land Reform","Training and development"]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I255:I256)","v":0},{"$f":"+SUM(J255:J256)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsAdministrative fees",3,"Communications","Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTravel and subsistence","Rural Development and Land Reform","Travel and subsistence"]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",2,"Curriculum Policy, Support and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsAdvertising",3,"Communications","Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformVenues and facilities","Rural Development and Land Reform","Venues and facilities"]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",3,"Teachers, Education Human Resources and Institutional Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsMinor Assets",3,"Communications","Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformMinor Assets","Rural Development and Land Reform","Minor Assets"]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",4,"Planning, Information and Assessment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsCatering: Departmental activities",3,"Communications","Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsultants: Business and advisory services","Rural Development and Land Reform","Consultants: Business and advisory services"]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Basic Education",5,"Educational Enrichment Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsCommunication (G&S)",3,"Communications","Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumables: Stationery, printing and office supplies","Rural Development and Land Reform","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I260+I263","v":0},{"$f":"+J260+J263","v":0},{"$f":"+K260+K263","v":0},{"$f":"+L260+L263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsComputer services",3,"Communications","Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyDepartmental agencies (non-business entities)","Science and Technology","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I261:I262)","v":0},{"$f":"+SUM(J261:J262)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",2,"Human Resource Development, Planning and Monitoring Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsConsumable supplies",3,"Communications","Consumable supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdvertising","Statistics South Africa","Advertising"]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",3,"University Education",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsConsumables: Stationery, printing and office supplies",3,"Communications","Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaBursaries: Employees","Statistics South Africa","Bursaries: Employees"]
[0,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",4,"Vocational and Continuing Education and Training",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsContractors",3,"Communications","Contractors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCatering: Departmental activities","Statistics South Africa","Catering: Departmental activities"]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I264:I265)","v":0},{"$f":"+SUM(J264:J265)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",5,"Skills Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsDepartmental agencies (non-business entities)",3,"Communications","Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCommunication (G&S)","Statistics South Africa","Communication (G&S)"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Higher Education and Training",6,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsEntertainment",3,"Communications","Entertainment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaComputer services","Statistics South Africa","Computer services"]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsFleet services (including government motor transport)",3,"Communications","Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumable supplies","Statistics South Africa","Consumable supplies"]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",2,"National Health Insurance, Health Planning and Systems Enablement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOperating leases",3,"Communications","Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaContractors","Statistics South Africa","Contractors"]
[0,null,null,null,null,"Households",null,null,{"$f":"SUM(I268:I269)","v":0},{"$f":"SUM(J268:J269)","v":0},{"$f":"SUM(K268:K269)","v":0},{"$f":"SUM(L268:L269)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",3,"HIV and AIDS, Tuberculosis, and Maternal and Child Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOperating payments",3,"Communications","Operating payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaEntertainment","Statistics South Africa","Entertainment"]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",4,"Primary Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOther machinery and equipment",3,"Communications","Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaFleet services (including government motor transport)","Statistics South Africa","Fleet services (including government motor transport)"]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",5,"Hospitals, Tertiary Health Services and Human Resource Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsOther transfers to public corporations",3,"Communications","Other transfers to public corporations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating leases","Statistics South Africa","Operating leases"]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I271+I274+SUM(I277:I281)","v":0},{"$f":"+J271+J274+SUM(J277:J281)","v":0},{"$f":"+K271+K274+SUM(K277:K281)","v":0},{"$f":"+L271+L274+SUM(L277:L281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Health",6,"Health Regulation and Compliance Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsSalaries and wages",3,"Communications","Salaries and wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOperating payments","Statistics South Africa","Operating payments"]
[{"$f":"IF(SUM(COUNTIF(I271:L271,\"<>0\")-COUNTBLANK(I271:L271))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I272:I273)","v":0},{"$f":"+SUM(J272:J273)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsSocial contributions",3,"Communications","Social contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment","Statistics South Africa","Other machinery and equipment"]
[{"$f":"IF(SUM(COUNTIF(I272:L272,\"<>0\")-COUNTBLANK(I272:L272))<>0,1,0)","v":0},null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",2,"Social Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsTraining and development",3,"Communications","Training and development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSalaries and wages","Statistics South Africa","Salaries and wages"]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",3,"Social Security Policy and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CommunicationsTravel and subsistence",3,"Communications","Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial benefits","Statistics South Africa","Social benefits"]
[0,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I275:I276)","v":0},{"$f":"+SUM(J275:J276)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",4,"Welfare Services Policy Development and Implementation Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAdministrative fees",4,"Cooperative Governance And Traditional Affairs","Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial contributions","Statistics South Africa","Social contributions"]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Social Development",5,"Social Policy and Integrated Service Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAdvertising",4,"Cooperative Governance And Traditional Affairs","Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTraining and development","Statistics South Africa","Training and development"]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAgency and support/outsourced services",4,"Cooperative Governance And Traditional Affairs","Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTravel and subsistence","Statistics South Africa","Travel and subsistence"]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",2,"Incarceration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsMinor Assets",4,"Cooperative Governance And Traditional Affairs","Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaVenues and facilities","Statistics South Africa","Venues and facilities"]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",3,"Rehabilitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsAudit costs: External",4,"Cooperative Governance And Traditional Affairs","Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaMinor Assets","Statistics South Africa","Minor Assets"]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",4,"Care",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsBursaries: Employees",4,"Cooperative Governance And Traditional Affairs","Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsultants: Business and advisory services","Statistics South Africa","Consultants: Business and advisory services"]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Correctional Services",5,"Social Reintegration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsCatering: Departmental activities",4,"Cooperative Governance And Traditional Affairs","Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaConsumables: Stationery, printing and office supplies","Statistics South Africa","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsCommunication (G&S)",4,"Cooperative Governance And Traditional Affairs","Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryDepartmental agencies (non-business entities)","Trade and Industry","Departmental agencies (non-business entities)"]
[1,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",2,"Force Employment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsComputer services",4,"Cooperative Governance And Traditional Affairs","Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOther transfers to public corporations","Trade and Industry","Other transfers to public corporations"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",3,"Landward Defence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsConsultants: Business and advisory services",4,"Cooperative Governance And Traditional Affairs","Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustrySubsidies on products and production (pe)","Trade and Industry","Subsidies on products and production (pe)"]
[1,null,null,null,null,"Total",null,null,{"$f":"+I200+I246+I270+I282","v":0},{"$f":"+J200+J246+J270+J282","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",4,"Air Defence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsLegal services (G&S)",4,"Cooperative Governance And Traditional Affairs","Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total","Grand Total"]
[1,null,null,null,null,null,null,null,{"$f":"+I284-I198","v":0},{"$f":"+J284-J198","v":0},{"$f":"+K284-K198","v":0},{"$f":"+L284-L198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",5,"Maritime Defence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsConsumable supplies",4,"Cooperative Governance And Traditional Affairs","Consumable supplies"]
[1,null,null,null,null,null,null,null,{"$f":"+I142-I284","v":0},{"$f":"+J142-J284","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",6,"Military Health Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsConsumables: Stationery, printing and office supplies",4,"Cooperative Governance And Traditional Affairs","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",7,"Defence Intelligence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsContractors",4,"Cooperative Governance And Traditional Affairs","Contractors"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Defence And Military Veterans",8,"General Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsDepartmental agencies (non-business entities)",4,"Cooperative Governance And Traditional Affairs","Departmental agencies (non-business entities)"]
[{"$f":"IF(LEN(F289)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsEntertainment",4,"Cooperative Governance And Traditional Affairs","Entertainment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",2,"Investigation and Information Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsFleet services (including government motor transport)",4,"Cooperative Governance And Traditional Affairs","Fleet services (including government motor transport)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",3,"Legal Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsForeign governments and international organisations",4,"Cooperative Governance And Traditional Affairs","Foreign governments and international organisations"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Independent Police Investigative Directorate",4,"Compliance Monitoring and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInterest (Incl. interest on unitary payments (PPP))",4,"Cooperative Governance And Traditional Affairs","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Food and food supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",2,"Court Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Fuel, oil and gas",4,"Cooperative Governance And Traditional Affairs","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",3,"State Legal Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Learner and teacher support material",4,"Cooperative Governance And Traditional Affairs","Inventory: Learner and teacher support material"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",4,"National Prosecuting Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Materials and supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",5,"Auxiliary and Associated Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Medical supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Medical supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Justice and Constitutional Development",6,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsInventory: Other supplies",4,"Cooperative Governance And Traditional Affairs","Inventory: Other supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsMunicipal bank accounts",4,"Cooperative Governance And Traditional Affairs","Municipal bank accounts"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",2,"Judicial Support and Court Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsNon-profit institutions",4,"Cooperative Governance And Traditional Affairs","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",3,"Judicial Education and Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOperating leases",4,"Cooperative Governance And Traditional Affairs","Operating leases"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Office of the Chief Justice and Judicial Administration",4,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOperating payments",4,"Cooperative Governance And Traditional Affairs","Operating payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOther machinery and equipment",4,"Cooperative Governance And Traditional Affairs","Other machinery and equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",2,"Visible Policing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOther transfers to households",4,"Cooperative Governance And Traditional Affairs","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",3,"Detective Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsOther transfers to public corporations",4,"Cooperative Governance And Traditional Affairs","Other transfers to public corporations"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",4,"Crime Intelligence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsPayments for financial assets",4,"Cooperative Governance And Traditional Affairs","Payments for financial assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Police",5,"Protection and Security Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsProperty payments",4,"Cooperative Governance And Traditional Affairs","Property payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsProvincial Revenue Funds",4,"Cooperative Governance And Traditional Affairs","Provincial Revenue Funds"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",2,"Agricultural Production, Health and Food Safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsRental and hiring",4,"Cooperative Governance And Traditional Affairs","Rental and hiring"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",3,"Food Security and Agrarian Reform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSalaries and wages",4,"Cooperative Governance And Traditional Affairs","Salaries and wages"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",4,"Trade Promotion and Market Access",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSocial benefits",4,"Cooperative Governance And Traditional Affairs","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",5,"Forestry and Natural Resources Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSocial contributions",4,"Cooperative Governance And Traditional Affairs","Social contributions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Agriculture, Forestry and Fisheries",6,"Fisheries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsSoftware and other intangible assets",4,"Cooperative Governance And Traditional Affairs","Software and other intangible assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Economic Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsTraining and development",4,"Cooperative Governance And Traditional Affairs","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Economic Development",2,"Growth Path and Social Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU315&BV315","v":"Cooperative Governance And Traditional AffairsTransport equipment"},4,"Cooperative Governance And Traditional Affairs","Transport equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Economic Development",3,"Investment, Competition and Trade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsTransport provided: Departmental activity",4,"Cooperative Governance And Traditional Affairs","Transport provided: Departmental activity"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsTravel and subsistence",4,"Cooperative Governance And Traditional Affairs","Travel and subsistence"]
[1,null,null,null,3,{"$f":"INDEX($F$12:$F$21,E318,1)","v":"Indicative baseline"},null,null,{"$f":"+$I$7","v":"2017/18"},{"$f":"$J$7","v":"2018/19"},{"$f":"+$K$7","v":"2019/20"},{"$f":"+$L$7","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",2,"Energy Policy and Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Governance And Traditional AffairsVenues and facilities",4,"Cooperative Governance And Traditional Affairs","Venues and facilities"]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",3,"Petroleum and Petroleum Products Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdministrative fees",5,"Home Affairs","Administrative fees"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",4,"Electrification and Energy Programme and Project Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAdvertising",5,"Home Affairs","Advertising"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",5,"Nuclear Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAgency and support/outsourced services",5,"Home Affairs","Agency and support/outsourced services"]
[1,null,null,null,null,"Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Energy",6,"Clean Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMinor Assets",5,"Home Affairs","Minor Assets"]
[{"$f":"IF(LEN(F323)>2,1,0)","v":1},null,null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"},null,null,{"$f":"+Summary!$R$31","v":718776},{"$f":"+Summary!$U$31","v":709466},{"$f":"+Summary!$AD$31","v":752756},{"$f":"+Summary!$AM$31","v":775183.5231652261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsAudit costs: External",5,"Home Affairs","Audit costs: External"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Economic Statistics"},null,null,{"$f":"+Summary!$R$32","v":228837},{"$f":"+Summary!$U$32","v":236921},{"$f":"+Summary!$AD$32","v":254354},{"$f":"+Summary!$AM$32","v":254766.5392571507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",2,"Legal, Authorisations and Compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsBuildings",5,"Home Affairs","Buildings"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Population and Social Statistics"},null,null,{"$f":"+Summary!$R$33","v":128238},{"$f":"+Summary!$U$33","v":202269},{"$f":"+Summary!$AD$33","v":141802},{"$f":"+Summary!$AM$33","v":141854.08362152794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",3,"Oceans and Coasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsBursaries: Employees",5,"Home Affairs","Bursaries: Employees"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":"Methodology, Standards and Research"},null,null,{"$f":"+Summary!$R$34","v":66847},{"$f":"+Summary!$U$34","v":67393},{"$f":"+Summary!$AD$34","v":72423},{"$f":"+Summary!$AM$34","v":72553.471775979488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",4,"Climate Change and Air Quality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCatering: Departmental activities",5,"Home Affairs","Catering: Departmental activities"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Statistical Support and Informatics"},null,null,{"$f":"+Summary!$R$35","v":258413},{"$f":"+Summary!$U$35","v":267124},{"$f":"+Summary!$AD$35","v":284758},{"$f":"+Summary!$AM$35","v":284788.679523698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",5,"Biodiversity and Conservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsCommunication (G&S)",5,"Home Affairs","Communication (G&S)"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Statistical Collection and Outreach"},null,null,{"$f":"+Summary!$R$36","v":585060},{"$f":"+Summary!$U$36","v":608020},{"$f":"+Summary!$AD$36","v":651877},{"$f":"+Summary!$AM$36","v":650875.00625174202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",6,"Environmental Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsComputer services",5,"Home Affairs","Computer services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$37=\"\",\"\",Summary!$F$37)","v":"Survey Operations"},null,null,{"$f":"+Summary!$R$37","v":191391},{"$f":"+Summary!$U$37","v":157576},{"$f":"+Summary!$AD$37","v":151155},{"$f":"+Summary!$AM$37","v":151351.55950850912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Environmental Affairs",7,"Chemicals and Waste Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsultants: Business and advisory services",5,"Home Affairs","Consultants: Business and advisory services"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":""},null,null,{"$f":"+Summary!$R$38","v":0},{"$f":"+Summary!$U$38","v":0},{"$f":"+Summary!$AD$38","v":0},{"$f":"+Summary!$AM$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsLegal services (G&S)",5,"Home Affairs","Legal services (G&S)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,{"$f":"+Summary!$R$39","v":0},{"$f":"+Summary!$U$39","v":0},{"$f":"+Summary!$AD$39","v":0},{"$f":"+Summary!$AM$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",2,"Inspection and Enforcement Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumable supplies",5,"Home Affairs","Consumable supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":""},null,null,{"$f":"+Summary!$R$40","v":0},{"$f":"+Summary!$U$40","v":0},{"$f":"+Summary!$AD$40","v":0},{"$f":"+Summary!$AM$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",3,"Public Employment Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsConsumables: Stationery, printing and office supplies",5,"Home Affairs","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$48=\"\",\"\",Summary!$F$48)","v":""},null,null,{"$f":"+Summary!$R$48","v":0},{"$f":"+Summary!$U$48","v":0},{"$f":"+Summary!$AD$48","v":0},{"$f":"+Summary!$AM$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Labour",4,"Labour Policy and Industrial Relations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsContractors",5,"Home Affairs","Contractors"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,{"$f":"+Summary!$R$49","v":0},{"$f":"+Summary!$U$49","v":0},{"$f":"+Summary!$AD$49","v":0},{"$f":"+Summary!$AM$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsDepartmental agencies (non-business entities)",5,"Home Affairs","Departmental agencies (non-business entities)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,{"$f":"+Summary!$R$50","v":0},{"$f":"+Summary!$U$50","v":0},{"$f":"+Summary!$AD$50","v":0},{"$f":"+Summary!$AM$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",2,"Mine Health and Safety",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsEntertainment",5,"Home Affairs","Entertainment"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$51=\"\",\"\",Summary!$F$51)","v":""},null,null,{"$f":"+Summary!$R$51","v":0},{"$f":"+Summary!$U$51","v":0},{"$f":"+Summary!$AD$51","v":0},{"$f":"+Summary!$AM$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",3,"Mineral Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsFleet services (including government motor transport)",5,"Home Affairs","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,{"$f":"+Summary!$R$52","v":0},{"$f":"+Summary!$U$52","v":0},{"$f":"+Summary!$AD$52","v":0},{"$f":"+Summary!$AM$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Mineral Resources",4,"Mineral Policy and Promotion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInterest (Incl. interest on unitary payments (PPP))",5,"Home Affairs","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Clothing material and accessories",5,"Home Affairs","Inventory: Clothing material and accessories"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",2,"Technology Innovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Food and food supplies",5,"Home Affairs","Inventory: Food and food supplies"]
[1,null,null,null,null,"Total",null,null,{"$f":"+SUM(I323:I338)","v":2177562},{"$f":"+SUM(J323:J338)","v":2248769},{"$f":"+SUM(K323:K338)","v":2309125},{"$f":"+SUM(L323:L338)","v":2331372.8631038335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",3,"International Cooperation and Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Fuel, oil and gas",5,"Home Affairs","Inventory: Fuel, oil and gas"]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",4,"Research, Development and Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Learner and teacher support material",5,"Home Affairs","Inventory: Learner and teacher support material"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I343+I346+I385","v":1857891},{"$f":"+J343+J346+J385","v":1947320},1992461,2009375.567103833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Science and Technology",5,"Socio-Economic Innovation Partnerships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Materials and supplies",5,"Home Affairs","Inventory: Materials and supplies"]
[{"$f":"IF(SUM(COUNTIF(I343:L343,\"<>0\")-COUNTBLANK(I343:L343))<>0,1,0)","v":1},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I344:I345)","v":1352218},{"$f":"+SUM(J344:J345)","v":1428465},1444929,1460988.431103833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Small Business Development",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Medical supplies",5,"Home Affairs","Inventory: Medical supplies"]
[{"$f":"IF(SUM(COUNTIF(I344:L344,\"<>0\")-COUNTBLANK(I344:L344))<>0,1,0)","v":1},null,null,null,null,"Salaries and wages",null,null,{"$f":"+Summary!$R$61","v":1158143},{"$f":"+Summary!$U$61","v":1224589},{"$f":"+Summary!$AD$61","v":1226670},{"$f":"+Summary!$AM$61","v":1239017.4954584264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Small Business Development",2,"Cooperatives Support and Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Medicine",5,"Home Affairs","Inventory: Medicine"]
[{"$f":"IF(SUM(COUNTIF(I345:L345,\"<>0\")-COUNTBLANK(I345:L345))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+Summary!$R$62","v":194075},{"$f":"+Summary!$U$62","v":203876},{"$f":"+Summary!$AD$62","v":218259},{"$f":"+Summary!$AM$62","v":221970.93564540672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Small Business Development",3,"Enterprise Development and Entrepreneurship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsInventory: Other supplies",5,"Home Affairs","Inventory: Other supplies"]
[{"$f":"IF(SUM(COUNTIF(I346:L346,\"<>0\")-COUNTBLANK(I346:L346))<>0,1,0)","v":1},null,null,null,null,"Goods and services",null,null,{"$f":"+SUM(I347:I384)","v":505673},{"$f":"+SUM(J347:J384)","v":518855},547532,548387.13600000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsMunicipal bank accounts",5,"Home Affairs","Municipal bank accounts"]
[1,null,null,null,null,"Administrative fees",null,null,{"$f":"+Summary!$R$64","v":595},{"$f":"+Summary!$U$64","v":879},{"$f":"+Summary!$AD$64","v":928},{"$f":"+Summary!$AM$64","v":933.43025568697863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",2,"International Affairs and Trade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating leases",5,"Home Affairs","Operating leases"]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+Summary!$R$65","v":2852},{"$f":"+Summary!$U$65","v":3662},{"$f":"+Summary!$AD$65","v":3871},{"$f":"+Summary!$AM$65","v":3932.454436472703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",3,"Policy, Research and Capacity Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOperating payments",5,"Home Affairs","Operating payments"]
[1,null,null,null,null,"Minor Assets",null,null,{"$f":"+Summary!$R$66","v":4717},{"$f":"+Summary!$U$66","v":3201},{"$f":"+Summary!$AD$66","v":3380},{"$f":"+Summary!$AM$66","v":3379.3645458880869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",4,"ICT Enterprise Development and SOE Oversight",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther machinery and equipment",5,"Home Affairs","Other machinery and equipment"]
[1,null,null,null,null,"Audit costs: External",null,null,{"$f":"+Summary!$R$67","v":7278},{"$f":"+Summary!$U$67","v":7812},{"$f":"+Summary!$AD$67","v":8249},{"$f":"+Summary!$AM$67","v":8198.5247749376667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Telecommunications and Postal Services",5,"ICT Infrastructure Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsOther transfers to households",5,"Home Affairs","Other transfers to households"]
[1,null,null,null,null,"Bursaries: Employees",null,null,{"$f":"+Summary!$R$68","v":5882},{"$f":"+Summary!$U$68","v":6627},{"$f":"+Summary!$AD$68","v":6991},{"$f":"+Summary!$AM$68","v":7053.6148904172906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsPayments for financial assets",5,"Home Affairs","Payments for financial assets"]
[1,null,null,null,null,"Catering: Departmental activities",null,null,{"$f":"+Summary!$R$69","v":6138},{"$f":"+Summary!$U$69","v":4311},{"$f":"+Summary!$AD$69","v":4554},{"$f":"+Summary!$AM$69","v":4595.9555855739336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",2,"Policy and Knowledge Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsProperty payments",5,"Home Affairs","Property payments"]
[1,null,null,null,null,"Communication (G&S)",null,null,{"$f":"+Summary!$R$70","v":28535},{"$f":"+Summary!$U$70","v":31694},{"$f":"+Summary!$AD$70","v":33507},{"$f":"+Summary!$AM$70","v":33415.347215136542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",3,"International Tourism",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsRental and hiring",5,"Home Affairs","Rental and hiring"]
[1,null,null,null,null,"Computer services",null,null,{"$f":"+Summary!$R$71","v":86979},{"$f":"+Summary!$U$71","v":93122},{"$f":"+Summary!$AD$71","v":98337},{"$f":"+Summary!$AM$71","v":97430.226989951028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Tourism",4,"Domestic Tourism",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSalaries and wages",5,"Home Affairs","Salaries and wages"]
[1,null,null,null,null,"Consultants: Business and advisory services",null,null,{"$f":"+Summary!$R$72","v":21952},{"$f":"+Summary!$U$72","v":22999},{"$f":"+Summary!$AD$72","v":24286},{"$f":"+Summary!$AM$72","v":24669.86637907027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial benefits",5,"Home Affairs","Social benefits"]
[1,null,null,null,null,"Infrastructure and planning services",null,null,{"$f":"+Summary!$R$73","v":7000},{"$f":"+Summary!$U$73","v":1230},{"$f":"+Summary!$AD$73","v":1298},{"$f":"+Summary!$AM$73","v":1371.4347158954722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",2,"International Trade and Economic Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSocial contributions",5,"Home Affairs","Social contributions"]
[0,null,null,null,null,"Laboratory services",null,null,{"$f":"+Summary!$R$74","v":0},{"$f":"+Summary!$U$74","v":0},{"$f":"+Summary!$AD$74","v":0},{"$f":"+Summary!$AM$74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",3,"Special Economic Zones and Economic Transformation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsSoftware and other intangible assets",5,"Home Affairs","Software and other intangible assets"]
[1,null,null,null,null,"Legal services (G&S)",null,null,{"$f":"+Summary!$R$75","v":2693},{"$f":"+Summary!$U$75","v":2922},{"$f":"+Summary!$AD$75","v":3086},{"$f":"+Summary!$AM$75","v":3164.3477307263456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",4,"Industrial Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTraining and development",5,"Home Affairs","Training and development"]
[0,null,null,null,null,"Science and technological services",null,null,{"$f":"+Summary!$R$76","v":0},{"$f":"+Summary!$U$76","v":0},{"$f":"+Summary!$AD$76","v":0},{"$f":"+Summary!$AM$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",5,"Consumer and Corporate Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport equipment",5,"Home Affairs","Transport equipment"]
[1,null,null,null,null,"Contractors",null,null,{"$f":"+Summary!$R$77","v":14785},{"$f":"+Summary!$U$77","v":13537},{"$f":"+Summary!$AD$77","v":14293},{"$f":"+Summary!$AM$77","v":14303.216028349092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",6,"Incentive Development and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTransport provided: Departmental activity",5,"Home Affairs","Transport provided: Departmental activity"]
[1,null,null,null,null,"Agency and support/outsourced services",null,null,{"$f":"+Summary!$R$78","v":784},{"$f":"+Summary!$U$78","v":1021},{"$f":"+Summary!$AD$78","v":1078},{"$f":"+Summary!$AM$78","v":1053.8631129973535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Trade and Industry",7,"Trade and Investment South Africa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsTravel and subsistence",5,"Home Affairs","Travel and subsistence"]
[1,null,null,null,null,"Entertainment",null,null,{"$f":"+Summary!$R$79","v":104},{"$f":"+Summary!$U$79","v":114},{"$f":"+Summary!$AD$79","v":119},{"$f":"+Summary!$AM$79","v":120.10500195990105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home AffairsVenues and facilities",5,"Home Affairs","Venues and facilities"]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+Summary!$R$80","v":16326},{"$f":"+Summary!$U$80","v":21841},{"$f":"+Summary!$AD$80","v":23120},{"$f":"+Summary!$AM$80","v":23064.205729814588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",2,"Integrated Transport Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdministrative fees",6,"International Relations and Cooperation","Administrative fees"]
[0,null,null,null,null,"Housing",null,null,{"$f":"+Summary!$R$81","v":0},{"$f":"+Summary!$U$81","v":0},{"$f":"+Summary!$AD$81","v":0},{"$f":"+Summary!$AM$81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",3,"Rail Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAdvertising",6,"International Relations and Cooperation","Advertising"]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,null,{"$f":"+Summary!$R$82","v":0},{"$f":"+Summary!$U$82","v":0},{"$f":"+Summary!$AD$82","v":0},{"$f":"+Summary!$AM$82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",4,"Road Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAgency and support/outsourced services",6,"International Relations and Cooperation","Agency and support/outsourced services"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,{"$f":"+Summary!$R$83","v":0},{"$f":"+Summary!$U$83","v":0},{"$f":"+Summary!$AD$83","v":0},{"$f":"+Summary!$AM$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",5,"Civil Aviation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationMinor Assets",6,"International Relations and Cooperation","Minor Assets"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+Summary!$R$84","v":0},{"$f":"+Summary!$U$84","v":0},{"$f":"+Summary!$AD$84","v":0},{"$f":"+Summary!$AM$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",6,"Maritime Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationAudit costs: External",6,"International Relations and Cooperation","Audit costs: External"]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,{"$f":"+Summary!$R$85","v":0},{"$f":"+Summary!$U$85","v":0},{"$f":"+Summary!$AD$85","v":0},{"$f":"+Summary!$AM$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Transport",7,"Public Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBuildings",6,"International Relations and Cooperation","Buildings"]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,null,{"$f":"+Summary!$R$86","v":0},{"$f":"+Summary!$U$86","v":0},{"$f":"+Summary!$AD$86","v":0},{"$f":"+Summary!$AM$86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationBursaries: Employees",6,"International Relations and Cooperation","Bursaries: Employees"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+Summary!$R$87","v":0},{"$f":"+Summary!$U$87","v":0},{"$f":"+Summary!$AD$87","v":0},{"$f":"+Summary!$AM$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",2,"Water Planning and Information Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCatering: Departmental activities",6,"International Relations and Cooperation","Catering: Departmental activities"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,{"$f":"+Summary!$R$88","v":0},{"$f":"+Summary!$U$88","v":0},{"$f":"+Summary!$AD$88","v":0},{"$f":"+Summary!$AM$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",3,"Water Infrastructure Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationCommunication (G&S)",6,"International Relations and Cooperation","Communication (G&S)"]
[0,null,null,null,null,"Inventory: Medicine",null,null,{"$f":"+Summary!$R$89","v":0},{"$f":"+Summary!$U$89","v":0},{"$f":"+Summary!$AD$89","v":0},{"$f":"+Summary!$AM$89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",4,"Water and Sanitation Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationComputer services",6,"International Relations and Cooperation","Computer services"]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+Summary!$R$90","v":0},{"$f":"+Summary!$U$90","v":0},{"$f":"+Summary!$AD$90","v":0},{"$f":"+Summary!$AM$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Water and Sanitation",5,"Water Sector Regulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsultants: Business and advisory services",6,"International Relations and Cooperation","Consultants: Business and advisory services"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"+Summary!$R$91","v":0},{"$f":"+Summary!$U$91","v":0},{"$f":"+Summary!$AD$91","v":0},{"$f":"+Summary!$AM$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInfrastructure and planning services",6,"International Relations and Cooperation","Infrastructure and planning services"]
[1,null,null,null,null,"Consumable supplies",null,null,{"$f":"+Summary!$R$92","v":3993},{"$f":"+Summary!$U$92","v":3269},{"$f":"+Summary!$AD$92","v":3456},{"$f":"+Summary!$AM$92","v":3453.1654010789448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",2,"Institutional Governance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationLegal services (G&S)",6,"International Relations and Cooperation","Legal services (G&S)"]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,{"$f":"+Summary!$R$93","v":9104},{"$f":"+Summary!$U$93","v":12468},{"$f":"+Summary!$AD$93","v":13166},{"$f":"+Summary!$AM$93","v":13209.524385600416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",3,"Arts and Culture Promotion and Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumable supplies",6,"International Relations and Cooperation","Consumable supplies"]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+Summary!$R$94","v":129678},{"$f":"+Summary!$U$94","v":141751},{"$f":"+Summary!$AD$94","v":149270},{"$f":"+Summary!$AM$94","v":149706.09187824494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Arts and Culture",4,"Heritage Promotion and Preservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationConsumables: Stationery, printing and office supplies",6,"International Relations and Cooperation","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"Rental and hiring",null,null,{"$f":"+Summary!$R$95","v":157},{"$f":"+Summary!$U$95","v":28},{"$f":"+Summary!$AD$95","v":30},{"$f":"+Summary!$AM$95","v":29.388976594800269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationContractors",6,"International Relations and Cooperation","Contractors"]
[1,null,null,null,null,"Property payments",null,null,{"$f":"+Summary!$R$96","v":42495},{"$f":"+Summary!$U$96","v":43091},{"$f":"+Summary!$AD$96","v":45504},{"$f":"+Summary!$AM$96","v":45791.729182221461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",2,"Human Settlements Policy, Strategy and Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU379&BV379","v":"International Relations and CooperationDepartmental agencies (non-business entities)"},6,"International Relations and Cooperation","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,{"$f":"+Summary!$R$97","v":0},{"$f":"+Summary!$U$97","v":0},{"$f":"+Summary!$AD$97","v":0},{"$f":"+Summary!$AM$97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",3,"Human Settlements Delivery Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationEntertainment",6,"International Relations and Cooperation","Entertainment"]
[1,null,null,null,null,"Travel and subsistence",null,null,{"$f":"+Summary!$R$98","v":82891},{"$f":"+Summary!$U$98","v":70647},{"$f":"+Summary!$AD$98","v":74410},{"$f":"+Summary!$AM$98","v":74886.654073829661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Human Settlements",4,"Housing Development Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationFleet services (including government motor transport)",6,"International Relations and Cooperation","Fleet services (including government motor transport)"]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+Summary!$R$99","v":12358},{"$f":"+Summary!$U$99","v":13977},{"$f":"+Summary!$AD$99","v":14755},{"$f":"+Summary!$AM$99","v":14968.701824380649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationForeign governments and international organisations",6,"International Relations and Cooperation","Foreign governments and international organisations"]
[1,null,null,null,null,"Operating payments",null,null,{"$f":"+Summary!$R$100","v":17088},{"$f":"+Summary!$U$100","v":15044},{"$f":"+Summary!$AD$100","v":15878},{"$f":"+Summary!$AM$100","v":15623.259710214554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",2,"National Geomatics Management Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInterest (Incl. interest on unitary payments (PPP))",6,"International Relations and Cooperation","Interest (Incl. interest on unitary payments (PPP))"]
[1,null,null,null,null,"Venues and facilities",null,null,{"$f":"+Summary!$R$101","v":1289},{"$f":"+Summary!$U$101","v":3608},{"$f":"+Summary!$AD$101","v":3966},{"$f":"+Summary!$AM$101","v":4032.6631749573498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",3,"Rural Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Clothing material and accessories",6,"International Relations and Cooperation","Inventory: Clothing material and accessories"]
[{"$f":"IF(SUM(COUNTIF(I385:L385,\"<>0\")-COUNTBLANK(I385:L385))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I386:I387)","v":0},{"$f":"+SUM(J386:J387)","v":0},{"$f":"+SUM(K386:K387)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",4,"Restitution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Farming supplies",6,"International Relations and Cooperation","Inventory: Farming supplies"]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,{"$f":"+Summary!$R$103","v":0},{"$f":"+Summary!$U$103","v":0},{"$f":"+Summary!$AD$103","v":0},{"$f":"+Summary!$AM$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Rural Development and Land Reform",5,"Land Reform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Food and food supplies",6,"International Relations and Cooperation","Inventory: Food and food supplies"]
[0,null,null,null,null,"Rent on land",null,null,{"$f":"+Summary!$R$104","v":0},{"$f":"+Summary!$U$104","v":0},{"$f":"+Summary!$AD$104","v":0},{"$f":"+Summary!$AM$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Fuel, oil and gas",6,"International Relations and Cooperation","Inventory: Fuel, oil and gas"]
[{"$f":"IF(LEN(F388)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I389+I396+I399+I400+I401+I408+I409","v":13505},{"$f":"+J389+J396+J399+J400+J401+J408+J409","v":11598},11825,12487.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",2,"Active Nation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Learner and teacher support material",6,"International Relations and Cooperation","Inventory: Learner and teacher support material"]
[{"$f":"IF(SUM(COUNTIF(I389:L389,\"<>0\")-COUNTBLANK(I389:L389))<>0,1,0)","v":0},null,null,null,null,"Provinces and municipalities",null,null,{"$f":"+I390+I393","v":0},{"$f":"+J390+J393","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",3,"Winning Nation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Materials and supplies",6,"International Relations and Cooperation","Inventory: Materials and supplies"]
[0,null,null,null,null,"Provinces",null,null,{"$f":"+SUM(I391:I392)","v":0},{"$f":"+SUM(J391:J392)","v":0},{"$f":"+SUM(K391:K392)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",4,"Sport Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Medical supplies",6,"International Relations and Cooperation","Inventory: Medical supplies"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,{"$f":"+Summary!$R$108","v":0},{"$f":"+Summary!$U$108","v":0},{"$f":"+Summary!$AD$108","v":0},{"$f":"+Summary!$AM$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Sport and Recreation South Africa",5,"Sport Infrastructure Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Medicine",6,"International Relations and Cooperation","Inventory: Medicine"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+Summary!$R$109","v":0},{"$f":"+Summary!$U$109","v":0},{"$f":"+Summary!$AD$109","v":0},{"$f":"+Summary!$AM$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationInventory: Other supplies",6,"International Relations and Cooperation","Inventory: Other supplies"]
[0,null,null,null,null,"Municipalities",null,null,{"$f":"+SUM(I394:I395)","v":0},{"$f":"+SUM(J394:J395)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",2,"Intersectoral Coordination and Strategic Partnerships",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationLand and sub-soil assets",6,"International Relations and Cooperation","Land and sub-soil assets"]
[0,null,null,null,null,"Municipal bank accounts",null,null,{"$f":"+Summary!$R$111","v":0},{"$f":"+Summary!$U$111","v":0},{"$f":"+Summary!$AD$111","v":0},{"$f":"+Summary!$AM$111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",3,"Legislation and Policy Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating leases",6,"International Relations and Cooperation","Operating leases"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+Summary!$R$112","v":0},{"$f":"+Summary!$U$112","v":0},{"$f":"+Summary!$AD$112","v":0},{"$f":"+Summary!$AM$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Civilian Secretariat",4,"Civilian Oversight, Monitoring and Evaluations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOperating payments",6,"International Relations and Cooperation","Operating payments"]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I397:I398)","v":15},{"$f":"+SUM(J397:J398)","v":16},17,17.896000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Military Veterans",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther fixed structures",6,"International Relations and Cooperation","Other fixed structures"]
[0,null,null,null,null,"Social security funds",null,null,{"$f":"+Summary!$R$114","v":0},{"$f":"+Summary!$U$114","v":0},{"$f":"+Summary!$AD$114","v":0},{"$f":"+Summary!$AM$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Military Veterans",2,"Socio Economic Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther machinery and equipment",6,"International Relations and Cooperation","Other machinery and equipment"]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"+Summary!$R$115","v":15},{"$f":"+Summary!$U$115","v":16},{"$f":"+Summary!$AD$115","v":17},{"$f":"+Summary!$AM$115","v":17.896000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Military Veterans",3,"Empowerment and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationOther transfers to public corporations",6,"International Relations and Cooperation","Other transfers to public corporations"]
[1,null,null,null,null,"Higher education institutions",null,null,{"$f":"+Summary!$R$116","v":7500},{"$f":"+Summary!$U$116","v":7500},{"$f":"+Summary!$AD$116","v":7500},{"$f":"+Summary!$AM$116","v":7920},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Traditional Affairs",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationPayments for financial assets",6,"International Relations and Cooperation","Payments for financial assets"]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,{"$f":"+Summary!$R$117","v":0},{"$f":"+Summary!$U$117","v":0},{"$f":"+Summary!$AD$117","v":0},{"$f":"+Summary!$AM$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Traditional Affairs",2,"Research, Policy and Legislation   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationProperty payments",6,"International Relations and Cooperation","Property payments"]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I402+I405","v":0},{"$f":"+J402+J405","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Traditional Affairs",3,"Institutional Support and Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationRent on land",6,"International Relations and Cooperation","Rent on land"]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I403:I404)","v":0},{"$f":"+SUM(J403:J404)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"National School of Government",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationRental and hiring",6,"International Relations and Cooperation","Rental and hiring"]
[{"$f":"IF(SUM(COUNTIF(I403:L403,\"<>0\")-COUNTBLANK(I403:L403))<>0,1,0)","v":0},null,null,null,null,"Subsidies on products and production (pc)",null,null,{"$f":"+Summary!$R$120","v":0},{"$f":"+Summary!$U$120","v":0},{"$f":"+Summary!$AD$120","v":0},{"$f":"+Summary!$AM$120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"National School of Government",2,"Public Sector Organisational and Staff Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSalaries and wages",6,"International Relations and Cooperation","Salaries and wages"]
[0,null,null,null,null,"Other transfers to public corporations",null,null,{"$f":"+Summary!$R$121","v":0},{"$f":"+Summary!$U$121","v":0},{"$f":"+Summary!$AD$121","v":0},{"$f":"+Summary!$AM$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial benefits",6,"International Relations and Cooperation","Social benefits"]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"+SUM(I406:I407)","v":0},{"$f":"+SUM(J406:J407)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",2,"Leadership and Management Practices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSocial contributions",6,"International Relations and Cooperation","Social contributions"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+Summary!$R$123","v":0},{"$f":"+Summary!$U$123","v":0},{"$f":"+Summary!$AD$123","v":0},{"$f":"+Summary!$AM$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",3,"Monitoring and Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationSoftware and other intangible assets",6,"International Relations and Cooperation","Software and other intangible assets"]
[0,null,null,null,null,"Other transfers to private enterprises",null,null,{"$f":"+Summary!$R$124","v":0},{"$f":"+Summary!$U$124","v":0},{"$f":"+Summary!$AD$124","v":0},{"$f":"+Summary!$AM$124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Public Service Commission",4,"Integrity and Anti-Corruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTraining and development",6,"International Relations and Cooperation","Training and development"]
[1,null,null,null,null,"Non-profit institutions",null,null,{"$f":"+Summary!$R$125","v":330},{"$f":"+Summary!$U$125","v":337},{"$f":"+Summary!$AD$125","v":356},{"$f":"+Summary!$AM$125","v":376.12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTransport equipment",6,"International Relations and Cooperation","Transport equipment"]
[1,null,null,null,null,"Households",null,null,{"$f":"+SUM(I410:I411)","v":5660},{"$f":"+SUM(J410:J411)","v":3745},3952,4173.9040000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",2,"Content Processing and Dissemination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTransport provided: Departmental activity",6,"International Relations and Cooperation","Transport provided: Departmental activity"]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+Summary!$R$127","v":2720},{"$f":"+Summary!$U$127","v":635},{"$f":"+Summary!$AD$127","v":668},{"$f":"+Summary!$AM$127","v":706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",3,"Intergovernmental Coordination and Stakeholder Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationTravel and subsistence",6,"International Relations and Cooperation","Travel and subsistence"]
[1,null,null,null,null,"Other transfers to households",null,null,{"$f":"+Summary!$R$128","v":2940},{"$f":"+Summary!$U$128","v":3110},{"$f":"+Summary!$AD$128","v":3284},{"$f":"+Summary!$AM$128","v":3467.904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Government Communication and Information System",4,"Communication Service Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Relations and CooperationVenues and facilities",6,"International Relations and Cooperation","Venues and facilities"]
[1,null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I413+I416+SUM(I419:I423)","v":306081},{"$f":"+J413+J416+SUM(J419:J423)","v":289851},304839,309509.37600000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Centre for Public Service Innovation",1,"Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdministrative fees",7,"National Treasury","Administrative fees"]
[{"$f":"IF(SUM(COUNTIF(I413:L413,\"<>0\")-COUNTBLANK(I413:L413))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I414:I415)","v":260843},{"$f":"+SUM(J414:J415)","v":242221},{"$f":"+SUM(K414:K415)","v":255785},255785.37600000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Centre for Public Service Innovation",2,"Public Sector Innovation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAdvertising",7,"National Treasury","Advertising"]
[{"$f":"IF(SUM(COUNTIF(I414:L414,\"<>0\")-COUNTBLANK(I414:L414))<>0,1,0)","v":1},null,null,null,null,"Buildings",null,null,{"$f":"+Summary!$R$131","v":260843},{"$f":"+Summary!$U$131","v":242221},{"$f":"+Summary!$AD$131","v":255785},{"$f":"+Summary!$AM$131","v":255785.37600000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAgency and support/outsourced services",7,"National Treasury","Agency and support/outsourced services"]
[0,null,null,null,null,"Other fixed structures",null,null,{"$f":"+Summary!$R$132","v":0},{"$f":"+Summary!$U$132","v":0},{"$f":"+Summary!$AD$132","v":0},{"$f":"+Summary!$AM$132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMinor Assets",7,"National Treasury","Minor Assets"]
[1,null,null,null,null,"Machinery and equipment",null,null,{"$f":"+SUM(I417:I418)","v":44589},{"$f":"+SUM(J417:J418)","v":46944},{"$f":"+SUM(K417:K418)","v":48330},50564.448000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryAudit costs: External",7,"National Treasury","Audit costs: External"]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+Summary!$R$134","v":11442},{"$f":"+Summary!$U$134","v":13618},{"$f":"+Summary!$AD$134","v":13382},{"$f":"+Summary!$AM$134","v":14543.232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryBuildings",7,"National Treasury","Buildings"]
[1,null,null,null,null,"Other machinery and equipment",null,null,{"$f":"+Summary!$R$135","v":33147},{"$f":"+Summary!$U$135","v":33326},{"$f":"+Summary!$AD$135","v":34948},{"$f":"+Summary!$AM$135","v":36021.216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryBursaries: Employees",7,"National Treasury","Bursaries: Employees"]
[0,null,null,null,null,"Heritage assets",null,null,{"$f":"+Summary!$R$136","v":0},{"$f":"+Summary!$U$136","v":0},{"$f":"+Summary!$AD$136","v":0},{"$f":"+Summary!$AM$136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCatering: Departmental activities",7,"National Treasury","Catering: Departmental activities"]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"+Summary!$R$137","v":0},{"$f":"+Summary!$U$137","v":0},{"$f":"+Summary!$AD$137","v":0},{"$f":"+Summary!$AM$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryCommunication (G&S)",7,"National Treasury","Communication (G&S)"]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+Summary!$R$138","v":0},{"$f":"+Summary!$U$138","v":0},{"$f":"+Summary!$AD$138","v":0},{"$f":"+Summary!$AM$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryComputer services",7,"National Treasury","Computer services"]
[0,null,null,null,null,"Land and sub-soil assets",null,null,{"$f":"+Summary!$R$139","v":0},{"$f":"+Summary!$U$139","v":0},{"$f":"+Summary!$AD$139","v":0},{"$f":"+Summary!$AM$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsultants: Business and advisory services",7,"National Treasury","Consultants: Business and advisory services"]
[1,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"+Summary!$R$140","v":649},{"$f":"+Summary!$U$140","v":686},{"$f":"+Summary!$AD$140","v":724},{"$f":"+Summary!$AM$140","v":3159.5520000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryLegal services (G&S)",7,"National Treasury","Legal services (G&S)"]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+Summary!$R$141","v":0},{"$f":"+Summary!$U$141","v":0},{"$f":"+Summary!$AD$141","v":0},{"$f":"+Summary!$AM$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumable supplies",7,"National Treasury","Consumable supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryConsumables: Stationery, printing and office supplies",7,"National Treasury","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"Total",null,null,{"$f":"+I342+I388+I412+I424","v":2177477},{"$f":"+J342+J388+J412+J424","v":2248769},{"$f":"+K342+K388+K412+K424","v":2309125},{"$f":"+L342+L388+L412+L424","v":2331372.863103833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryContractors",7,"National Treasury","Contractors"]
[1,null,null,null,null,null,null,null,{"$f":"+I426-I340","v":-85},{"$f":"+J426-J340","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryDepartmental agencies (non-business entities)",7,"National Treasury","Departmental agencies (non-business entities)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryEntertainment",7,"National Treasury","Entertainment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryFleet services (including government motor transport)",7,"National Treasury","Fleet services (including government motor transport)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryForeign governments and international organisations",7,"National Treasury","Foreign governments and international organisations"]
[{"$f":"IF(LEN(F431)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryHigher Education Institutions",7,"National Treasury","Higher Education Institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryInterest (Incl. interest on unitary payments (PPP))",7,"National Treasury","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryMunicipal bank accounts",7,"National Treasury","Municipal bank accounts"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryNon-profit institutions",7,"National Treasury","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating leases",7,"National Treasury","Operating leases"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOperating payments",7,"National Treasury","Operating payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther machinery and equipment",7,"National Treasury","Other machinery and equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to households",7,"National Treasury","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to private enterprises",7,"National Treasury","Other transfers to private enterprises"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryOther transfers to public corporations",7,"National Treasury","Other transfers to public corporations"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryPayments for financial assets",7,"National Treasury","Payments for financial assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryProperty payments",7,"National Treasury","Property payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU443&BV443","v":"National TreasuryProvincial Revenue Funds"},7,"National Treasury","Provincial Revenue Funds"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySalaries and wages",7,"National Treasury","Salaries and wages"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial benefits",7,"National Treasury","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasurySocial contributions",7,"National Treasury","Social contributions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTraining and development",7,"National Treasury","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTransport equipment",7,"National Treasury","Transport equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryTravel and subsistence",7,"National Treasury","Travel and subsistence"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National TreasuryVenues and facilities",7,"National Treasury","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdministrative fees",8,"Planning, Monitoring and Evaluation","Administrative fees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAdvertising",8,"Planning, Monitoring and Evaluation","Advertising"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAgency and support/outsourced services",8,"Planning, Monitoring and Evaluation","Agency and support/outsourced services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationMinor Assets",8,"Planning, Monitoring and Evaluation","Minor Assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationAudit costs: External",8,"Planning, Monitoring and Evaluation","Audit costs: External"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationBursaries: Employees",8,"Planning, Monitoring and Evaluation","Bursaries: Employees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCatering: Departmental activities",8,"Planning, Monitoring and Evaluation","Catering: Departmental activities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationCommunication (G&S)",8,"Planning, Monitoring and Evaluation","Communication (G&S)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationComputer services",8,"Planning, Monitoring and Evaluation","Computer services"]
[1,null,null,null,4,{"$f":"INDEX($F$12:$F$21,E460,1)","v":"Function shifts"},null,null,{"$f":"+$I$7","v":"2017/18"},{"$f":"$J$7","v":"2018/19"},{"$f":"+$K$7","v":"2019/20"},{"$f":"+$L$7","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsultants: Business and advisory services",8,"Planning, Monitoring and Evaluation","Consultants: Business and advisory services"]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationLegal services (G&S)",8,"Planning, Monitoring and Evaluation","Legal services (G&S)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumable supplies",8,"Planning, Monitoring and Evaluation","Consumable supplies"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationConsumables: Stationery, printing and office supplies",8,"Planning, Monitoring and Evaluation","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"New Programmes","Old Programmes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationContractors",8,"Planning, Monitoring and Evaluation","Contractors"]
[{"$f":"IF(LEN(F465)>2,1,0)","v":0},null,null,null,null,{"$f":"IF('Function shifts'!$F$159=\"\",\"\",'Function shifts'!$F$159)","v":0},{"$f":"IF('Function shifts'!$G$159=\"\",\"\",'Function shifts'!$G$159)","v":0},null,{"$f":"+'Function shifts'!O$249","v":0},{"$f":"+'Function shifts'!P$249","v":0},{"$f":"+'Function shifts'!Q$249","v":0},{"$f":"+'Function shifts'!R$249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationDepartmental agencies (non-business entities)",8,"Planning, Monitoring and Evaluation","Departmental agencies (non-business entities)"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$265=\"\",\"\",'Function shifts'!$F$265)","v":0},{"$f":"IF('Function shifts'!$G$265=\"\",\"\",'Function shifts'!$G$265)","v":0},null,{"$f":"'Function shifts'!O$355","v":0},{"$f":"'Function shifts'!P$355","v":0},{"$f":"'Function shifts'!Q$355","v":0},{"$f":"'Function shifts'!R$355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationEntertainment",8,"Planning, Monitoring and Evaluation","Entertainment"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$371=\"\",\"\",'Function shifts'!$F$371)","v":0},{"$f":"IF('Function shifts'!$G$371=\"\",\"\",'Function shifts'!$G$371)","v":0},null,{"$f":"'Function shifts'!O$461","v":0},{"$f":"'Function shifts'!P$461","v":0},{"$f":"'Function shifts'!Q$461","v":0},{"$f":"'Function shifts'!R$461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationFleet services (including government motor transport)",8,"Planning, Monitoring and Evaluation","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$477=\"\",\"\",'Function shifts'!$F$477)","v":0},{"$f":"IF('Function shifts'!$G$477=\"\",\"\",'Function shifts'!$G$477)","v":0},null,{"$f":"'Function shifts'!O$567","v":0},{"$f":"'Function shifts'!P$567","v":0},{"$f":"'Function shifts'!Q$567","v":0},{"$f":"'Function shifts'!R$567","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInterest (Incl. interest on unitary payments (PPP))",8,"Planning, Monitoring and Evaluation","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$583=\"\",\"\",'Function shifts'!$F$583)","v":0},{"$f":"IF('Function shifts'!$G$583=\"\",\"\",'Function shifts'!$G$583)","v":0},null,{"$f":"'Function shifts'!O$673","v":0},{"$f":"'Function shifts'!P$673","v":0},{"$f":"'Function shifts'!Q$673","v":0},{"$f":"'Function shifts'!R$673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Food and food supplies",8,"Planning, Monitoring and Evaluation","Inventory: Food and food supplies"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$689=\"\",\"\",'Function shifts'!$F$689)","v":0},{"$f":"IF('Function shifts'!$G$689=\"\",\"\",'Function shifts'!$G$689)","v":0},null,{"$f":"'Function shifts'!O$779","v":0},{"$f":"'Function shifts'!P$779","v":0},{"$f":"'Function shifts'!Q$779","v":0},{"$f":"'Function shifts'!R$779","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Fuel, oil and gas",8,"Planning, Monitoring and Evaluation","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$795=\"\",\"\",'Function shifts'!$F$795)","v":0},{"$f":"IF('Function shifts'!$G$795=\"\",\"\",'Function shifts'!$G$795)","v":0},null,{"$f":"'Function shifts'!O$885","v":0},{"$f":"'Function shifts'!P$885","v":0},{"$f":"'Function shifts'!Q$885","v":0},{"$f":"'Function shifts'!R$885","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Materials and supplies",8,"Planning, Monitoring and Evaluation","Inventory: Materials and supplies"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$901=\"\",\"\",'Function shifts'!$F$901)","v":0},{"$f":"IF('Function shifts'!$G$901=\"\",\"\",'Function shifts'!$G$901)","v":0},null,{"$f":"'Function shifts'!O$991","v":0},{"$f":"'Function shifts'!P$991","v":0},{"$f":"'Function shifts'!Q$991","v":0},{"$f":"'Function shifts'!R$991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationInventory: Other supplies",8,"Planning, Monitoring and Evaluation","Inventory: Other supplies"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1007=\"\",\"\",'Function shifts'!$F$1007)","v":0},{"$f":"IF('Function shifts'!$G$1007=\"\",\"\",'Function shifts'!$G$1007)","v":0},null,{"$f":"'Function shifts'!O$1097","v":0},{"$f":"'Function shifts'!P$1097","v":0},{"$f":"'Function shifts'!Q$1097","v":0},{"$f":"'Function shifts'!R$1097","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationMunicipal bank accounts",8,"Planning, Monitoring and Evaluation","Municipal bank accounts"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1113=\"\",\"\",'Function shifts'!$F$1113)","v":0},{"$f":"IF('Function shifts'!$G$1113=\"\",\"\",'Function shifts'!$G$1113)","v":0},null,{"$f":"'Function shifts'!O$1203","v":0},{"$f":"'Function shifts'!P$1203","v":0},{"$f":"'Function shifts'!Q$1203","v":0},{"$f":"'Function shifts'!R$1203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationNon-profit institutions",8,"Planning, Monitoring and Evaluation","Non-profit institutions"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1219=\"\",\"\",'Function shifts'!$F$1219)","v":0},{"$f":"IF('Function shifts'!$G$1219=\"\",\"\",'Function shifts'!$G$1219)","v":0},null,{"$f":"'Function shifts'!O$1309","v":0},{"$f":"'Function shifts'!P$1309","v":0},{"$f":"'Function shifts'!Q$1309","v":0},{"$f":"'Function shifts'!R$1309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating leases",8,"Planning, Monitoring and Evaluation","Operating leases"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1325=\"\",\"\",'Function shifts'!$F$1325)","v":0},{"$f":"IF('Function shifts'!$G$1325=\"\",\"\",'Function shifts'!$G$1325)","v":0},null,{"$f":"'Function shifts'!O$1415","v":0},{"$f":"'Function shifts'!P$1415","v":0},{"$f":"'Function shifts'!Q$1415","v":0},{"$f":"'Function shifts'!R$1415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOperating payments",8,"Planning, Monitoring and Evaluation","Operating payments"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1431=\"\",\"\",'Function shifts'!$F$1431)","v":0},{"$f":"IF('Function shifts'!$G$1431=\"\",\"\",'Function shifts'!$G$1431)","v":0},null,{"$f":"'Function shifts'!O$1521","v":0},{"$f":"'Function shifts'!P$1521","v":0},{"$f":"'Function shifts'!Q$1521","v":0},{"$f":"'Function shifts'!R$1521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationOther machinery and equipment",8,"Planning, Monitoring and Evaluation","Other machinery and equipment"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1537=\"\",\"\",'Function shifts'!$F$1537)","v":0},{"$f":"IF('Function shifts'!$G$1537=\"\",\"\",'Function shifts'!$G$1537)","v":0},null,{"$f":"'Function shifts'!O$1627","v":0},{"$f":"'Function shifts'!P$1627","v":0},{"$f":"'Function shifts'!Q$1627","v":0},{"$f":"'Function shifts'!R$1627","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationPayments for financial assets",8,"Planning, Monitoring and Evaluation","Payments for financial assets"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1643=\"\",\"\",'Function shifts'!$F$1643)","v":0},{"$f":"IF('Function shifts'!$G$1643=\"\",\"\",'Function shifts'!$G$1643)","v":0},null,{"$f":"'Function shifts'!O$1733","v":0},{"$f":"'Function shifts'!P$1733","v":0},{"$f":"'Function shifts'!Q$1733","v":0},{"$f":"'Function shifts'!R$1733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationProperty payments",8,"Planning, Monitoring and Evaluation","Property payments"]
[0,null,null,null,null,{"$f":"IF('Function shifts'!$F$1749=\"\",\"\",'Function shifts'!$F$1749)","v":0},{"$f":"IF('Function shifts'!$G$1749=\"\",\"\",'Function shifts'!$G$1749)","v":0},null,{"$f":"'Function shifts'!O$1839","v":0},{"$f":"'Function shifts'!P$1839","v":0},{"$f":"'Function shifts'!Q$1839","v":0},{"$f":"'Function shifts'!R$1839","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationRental and hiring",8,"Planning, Monitoring and Evaluation","Rental and hiring"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSalaries and wages",8,"Planning, Monitoring and Evaluation","Salaries and wages"]
[{"$f":"IF(LEN(F482)>2,1,0)","v":1},null,null,null,null,"Total",null,null,{"$f":"+SUM(I465:I480)","v":0},{"$f":"+SUM(J465:J480)","v":0},{"$f":"+SUM(K465:K480)","v":0},{"$f":"+SUM(L465:L480)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSocial benefits",8,"Planning, Monitoring and Evaluation","Social benefits"]
[{"$f":"IF(LEN(F483)>2,1,0)","v":1},null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSocial contributions",8,"Planning, Monitoring and Evaluation","Social contributions"]
[{"$f":"IF(LEN(F484)>2,1,0)","v":1},null,null,null,null,"Current payments",null,null,{"$f":"+I485+I488+I527","v":0},{"$f":"+J485+J488+J527","v":0},{"$f":"+K485+K488+K527","v":0},{"$f":"+L485+L488+L527","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationSoftware and other intangible assets",8,"Planning, Monitoring and Evaluation","Software and other intangible assets"]
[{"$f":"IF(SUM(COUNTIF(I485:L485,\"<>0\")-COUNTBLANK(I485:L485))<>0,1,0)","v":0},null,null,null,null,"Compensation of employees",null,null,{"$f":"+SUM(I486:I487)","v":0},{"$f":"+SUM(J486:J487)","v":0},{"$f":"+SUM(K486:K487)","v":0},{"$f":"+SUM(L486:L487)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTraining and development",8,"Planning, Monitoring and Evaluation","Training and development"]
[0,null,null,null,null,"Salaries and wages",null,null,{"$f":"'Function shifts'!O52","v":0},{"$f":"'Function shifts'!P52","v":0},{"$f":"'Function shifts'!Q52","v":0},{"$f":"'Function shifts'!R52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTransport equipment",8,"Planning, Monitoring and Evaluation","Transport equipment"]
[0,null,null,null,null,"Social contributions",null,null,{"$f":"'Function shifts'!O53","v":0},{"$f":"'Function shifts'!P53","v":0},{"$f":"'Function shifts'!Q53","v":0},{"$f":"'Function shifts'!R53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationTravel and subsistence",8,"Planning, Monitoring and Evaluation","Travel and subsistence"]
[0,null,null,null,null,"Goods and services",null,null,{"$f":"'Function shifts'!O54","v":0},{"$f":"'Function shifts'!P54","v":0},{"$f":"'Function shifts'!Q54","v":0},{"$f":"'Function shifts'!R54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Monitoring and EvaluationVenues and facilities",8,"Planning, Monitoring and Evaluation","Venues and facilities"]
[0,null,null,null,null,"Administrative fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdministrative fees",9,"Public Enterprises","Administrative fees"]
[0,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAdvertising",9,"Public Enterprises","Advertising"]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAgency and support/outsourced services",9,"Public Enterprises","Agency and support/outsourced services"]
[0,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMinor Assets",9,"Public Enterprises","Minor Assets"]
[0,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesAudit costs: External",9,"Public Enterprises","Audit costs: External"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesBursaries: Employees",9,"Public Enterprises","Bursaries: Employees"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCatering: Departmental activities",9,"Public Enterprises","Catering: Departmental activities"]
[0,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesCommunication (G&S)",9,"Public Enterprises","Communication (G&S)"]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesComputer services",9,"Public Enterprises","Computer services"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsultants: Business and advisory services",9,"Public Enterprises","Consultants: Business and advisory services"]
[0,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesLegal services (G&S)",9,"Public Enterprises","Legal services (G&S)"]
[0,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumable supplies",9,"Public Enterprises","Consumable supplies"]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesConsumables: Stationery, printing and office supplies",9,"Public Enterprises","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesInventory: Clothing material and accessories",9,"Public Enterprises","Inventory: Clothing material and accessories"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesInventory: Materials and supplies",9,"Public Enterprises","Inventory: Materials and supplies"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesMunicipal bank accounts",9,"Public Enterprises","Municipal bank accounts"]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesOther machinery and equipment",9,"Public Enterprises","Other machinery and equipment"]
[0,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesPayments for financial assets",9,"Public Enterprises","Payments for financial assets"]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesProperty payments",9,"Public Enterprises","Property payments"]
[0,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesSocial benefits",9,"Public Enterprises","Social benefits"]
[0,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public EnterprisesTravel and subsistence",9,"Public Enterprises","Travel and subsistence"]
[{"$f":"IF(LEN(F530)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I531+I538+I541+I542+I543+I550+I551","v":0},{"$f":"+J531+J538+J541+J542+J543+J550+J551","v":0},{"$f":"+K531+K538+K541+K542+K543+K550+K551","v":0},{"$f":"+L531+L538+L541+L542+L543+L550+L551","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationAgency and support/outsourced services",10,"Public Service and Administration","Agency and support/outsourced services"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationBursaries: Employees",10,"Public Service and Administration","Bursaries: Employees"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationConsultants: Business and advisory services",10,"Public Service and Administration","Consultants: Business and advisory services"]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,{"$f":"'Function shifts'!O106","v":0},{"$f":"'Function shifts'!P106","v":0},{"$f":"'Function shifts'!Q106","v":0},{"$f":"'Function shifts'!R106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationConsumable supplies",10,"Public Service and Administration","Consumable supplies"]
[0,null,null,null,null,"Public corporations and private enterprises",null,null,{"$f":"+I544+I547","v":0},{"$f":"+J544+J547","v":0},{"$f":"+K544+K547","v":0},{"$f":"+L544+L547","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationDepartmental agencies (non-business entities)",10,"Public Service and Administration","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"'Function shifts'!O110","v":0},{"$f":"'Function shifts'!P110","v":0},{"$f":"'Function shifts'!Q110","v":0},{"$f":"'Function shifts'!R110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationEntertainment",10,"Public Service and Administration","Entertainment"]
[0,null,null,null,null,"Private enterprises",null,null,{"$f":"'Function shifts'!O113","v":0},{"$f":"'Function shifts'!P113","v":0},{"$f":"'Function shifts'!Q113","v":0},{"$f":"'Function shifts'!R113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationInterest (Incl. interest on unitary payments (PPP))",10,"Public Service and Administration","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,"Households",null,null,{"$f":"+SUM(I552:I553)","v":0},{"$f":"+SUM(J552:J553)","v":0},{"$f":"+SUM(K552:K553)","v":0},{"$f":"+SUM(L552:L553)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationInventory: Materials and supplies",10,"Public Service and Administration","Inventory: Materials and supplies"]
[{"$f":"IF(LEN(F554)>2,1,0)","v":1},null,null,null,null,"Payments for capital assets",null,null,{"$f":"+I555+I558+SUM(I561:I565)","v":0},{"$f":"+J555+J558+SUM(J561:J565)","v":0},0,{"$f":"+L555+L558+SUM(L561:L565)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationOperating leases",10,"Public Service and Administration","Operating leases"]
[0,null,null,null,null,"Other fixed structures",null,null,{"$f":"'Function shifts'!O123","v":0},{"$f":"'Function shifts'!P123","v":0},{"$f":"'Function shifts'!Q123","v":0},{"$f":"'Function shifts'!R123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationOther transfers to households",10,"Public Service and Administration","Other transfers to households"]
[0,null,null,null,null,"Transport equipment",null,null,{"$f":"'Function shifts'!O125","v":0},{"$f":"'Function shifts'!P125","v":0},{"$f":"'Function shifts'!Q125","v":0},{"$f":"'Function shifts'!R125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationProperty payments",10,"Public Service and Administration","Property payments"]
[0,null,null,null,null,"Software and other intangible assets",null,null,{"$f":"'Function shifts'!O131","v":0},{"$f":"'Function shifts'!P131","v":0},{"$f":"'Function shifts'!Q131","v":0},{"$f":"'Function shifts'!R131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTransport equipment",10,"Public Service and Administration","Transport equipment"]
[{"$f":"IF(LEN(F566)>2,1,0)","v":1},null,null,null,null,"Payments for financial assets",null,null,{"$f":"'Function shifts'!O132","v":0},{"$f":"'Function shifts'!P132","v":0},{"$f":"'Function shifts'!Q132","v":0},{"$f":"'Function shifts'!R132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service and AdministrationTransport provided: Departmental activity",10,"Public Service and Administration","Transport provided: Departmental activity"]
[1,null,null,null,null,null,null,null,{"$f":"+I568-I482","v":0},{"$f":"+J568-J482","v":0},{"$f":"+K568-K482","v":0},{"$f":"+L568-L482","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksAdministrative fees",11,"Public Works","Administrative fees"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksMinor Assets",11,"Public Works","Minor Assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksCatering: Departmental activities",11,"Public Works","Catering: Departmental activities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksConsultants: Business and advisory services",11,"Public Works","Consultants: Business and advisory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksConsumable supplies",11,"Public Works","Consumable supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksEntertainment",11,"Public Works","Entertainment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksInterest (Incl. interest on unitary payments (PPP))",11,"Public Works","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksInventory: Fuel, oil and gas",11,"Public Works","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksInventory: Materials and supplies",11,"Public Works","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksMunicipal bank accounts",11,"Public Works","Municipal bank accounts"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksOther machinery and equipment",11,"Public Works","Other machinery and equipment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksOther transfers to public corporations",11,"Public Works","Other transfers to public corporations"]
[{"$f":"IF(LEN(F607)>2,1,0)","v":1},{"$f":"+$G$4&F607","v":"Statistics South AfricaAdministration"},null,null,null,{"$f":"IF(Summary!$F$31=\"\",\"\",Summary!$F$31)","v":"Administration"},null,null,null,null,null,{"$f":"IFERROR(INDEX(($CG$186:$CG$197),MATCH($B607,$CB$186:$CB$197,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksProvincial Revenue Funds",11,"Public Works","Provincial Revenue Funds"]
[1,"Statistics South AfricaStatistical Support and Informatics",null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Statistical Support and Informatics"},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksSocial contributions",11,"Public Works","Social contributions"]
[0,"Statistics South Africa",null,null,null,{"$f":"IF(Summary!$F$38=\"\",\"\",Summary!$F$38)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksTransport equipment",11,"Public Works","Transport equipment"]
[0,"Statistics South Africa",null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public WorksTransport provided: Departmental activity",11,"Public Works","Transport provided: Departmental activity"]
[0,"Statistics South Africa",null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaAdministrative fees",12,"Statistics South Africa","Administrative fees"]
[0,"Statistics South Africa",null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaMinor Assets",12,"Statistics South Africa","Minor Assets"]
[1,null,null,null,null,"Current payments",null,null,null,null,null,{"$f":"+L627+L630+L669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaCommunication (G&S)",12,"Statistics South Africa","Communication (G&S)"]
[{"$f":"IF(SUM(COUNTIF(I629:L629,\"<>0\")-COUNTBLANK(I629:L629))<>0,1,0)","v":0},{"$f":"+$G$4&F629","v":"Statistics South AfricaSocial contributions"},null,null,null,"Social contributions",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B629,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaInfrastructure and planning services",12,"Statistics South Africa","Infrastructure and planning services"]
[0,"Statistics South AfricaMinor Assets",null,null,null,"Minor Assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaContractors",12,"Statistics South Africa","Contractors"]
[0,"Statistics South AfricaCatering: Departmental activities",null,null,null,"Catering: Departmental activities",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaFleet services (including government motor transport)",12,"Statistics South Africa","Fleet services (including government motor transport)"]
[0,"Statistics South AfricaConsultants: Business and advisory services",null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaInterest (Incl. interest on unitary payments (PPP))",12,"Statistics South Africa","Interest (Incl. interest on unitary payments (PPP))"]
[0,"Statistics South AfricaInfrastructure and planning services",null,null,null,"Infrastructure and planning services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaNon-profit institutions",12,"Statistics South Africa","Non-profit institutions"]
[0,"Statistics South AfricaScience and technological services",null,null,null,"Science and technological services",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaOther machinery and equipment",12,"Statistics South Africa","Other machinery and equipment"]
[0,"Statistics South AfricaEntertainment",null,null,null,"Entertainment",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaPayments for financial assets",12,"Statistics South Africa","Payments for financial assets"]
[0,"Statistics South AfricaInventory: Farming supplies",null,null,null,"Inventory: Farming supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaSocial benefits",12,"Statistics South Africa","Social benefits"]
[0,"Statistics South AfricaInventory: Materials and supplies",null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statistics South AfricaTransport equipment",12,"Statistics South Africa","Transport equipment"]
[0,"Statistics South AfricaInventory: Other supplies",null,null,null,"Inventory: Other supplies",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenAdministrative fees",13,"Women","Administrative fees"]
[0,"Statistics South AfricaOperating leases",null,null,null,"Operating leases",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenMinor Assets",13,"Women","Minor Assets"]
[0,"Statistics South AfricaTransport provided: Departmental activity",null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenCatering: Departmental activities",13,"Women","Catering: Departmental activities"]
[0,"Statistics South AfricaTravel and subsistence",null,null,null,"Travel and subsistence",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenCommunication (G&S)",13,"Women","Communication (G&S)"]
[0,"Statistics South AfricaVenues and facilities",null,null,null,"Venues and facilities",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenLegal services (G&S)",13,"Women","Legal services (G&S)"]
[{"$f":"IF(LEN(F672)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,null,null,{"$f":"+L673+L680+L683+L684+L685+L692+L693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenDepartmental agencies (non-business entities)",13,"Women","Departmental agencies (non-business entities)"]
[0,{"$f":"+$G$4&F675","v":"Statistics South AfricaProvincial Revenue Funds"},null,null,null,"Provincial Revenue Funds",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B675,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenInventory: Food and food supplies",13,"Women","Inventory: Food and food supplies"]
[0,{"$f":"+$G$4&F678","v":"Statistics South AfricaMunicipal bank accounts"},null,null,null,"Municipal bank accounts",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B678,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenInventory: Materials and supplies",13,"Women","Inventory: Materials and supplies"]
[0,"Statistics South AfricaHigher education institutions",null,null,null,"Higher education institutions",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenOperating payments",13,"Women","Operating payments"]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,{"$f":"+SUM(L687:L688)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenProperty payments",13,"Women","Property payments"]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,{"$f":"+SUM(L690:L691)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenSocial contributions",13,"Women","Social contributions"]
[0,{"$f":"+$G$4&F690","v":"Statistics South AfricaSubsidies on products and production (pe)"},null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,{"$f":"IFERROR(INDEX(($CQ$186:$CQ$283),MATCH($B690,$CK$186:$CK$283,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenTraining and development",13,"Women","Training and development"]
[0,null,null,null,null,"Households",null,null,null,null,null,{"$f":"+SUM(L694:L695)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WomenVenues and facilities",13,"Women","Venues and facilities"]
[{"$f":"IF(SUM(COUNTIF(I697:L697,\"<>0\")-COUNTBLANK(I697:L697))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,null,null,{"$f":"+SUM(L698:L699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationMinor Assets",14,"Basic Education","Minor Assets"]
[0,null,null,null,null,"Machinery and equipment",null,null,null,null,null,{"$f":"+SUM(L701:L702)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationBursaries: Employees",14,"Basic Education","Bursaries: Employees"]
[0,"Statistics South AfricaHeritage assets",null,null,null,"Heritage assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationComputer services",14,"Basic Education","Computer services"]
[0,"Statistics South AfricaSoftware and other intangible assets",null,null,null,"Software and other intangible assets",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationConsumable supplies",14,"Basic Education","Consumable supplies"]
[1,null,null,null,null,"Total",null,null,null,null,null,{"$f":"+L626+L672+L696+L708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationDepartmental agencies (non-business entities)",14,"Basic Education","Departmental agencies (non-business entities)"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationFleet services (including government motor transport)",14,"Basic Education","Fleet services (including government motor transport)"]
[{"$f":"IF(LEN(F715)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Clothing material and accessories",14,"Basic Education","Inventory: Clothing material and accessories"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationInventory: Learner and teacher support material",14,"Basic Education","Inventory: Learner and teacher support material"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationNon-profit institutions",14,"Basic Education","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationOther fixed structures",14,"Basic Education","Other fixed structures"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationProperty payments",14,"Basic Education","Property payments"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationSocial benefits",14,"Basic Education","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationTraining and development",14,"Basic Education","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic EducationTransport equipment",14,"Basic Education","Transport equipment"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingAdministrative fees",15,"Higher Education and Training","Administrative fees"]
[1,null,null,null,null,"",null,null,"Adjusted Appropriation","Budget","MTEF","MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingCatering: Departmental activities",15,"Higher Education and Training","Catering: Departmental activities"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingComputer services",15,"Higher Education and Training","Computer services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Economic Statistics"},null,null,null,{"$f":"+Summary!$X$32","v":0},{"$f":"+Summary!$AG$32","v":0},{"$f":"+Summary!$AP$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingLegal services (G&S)",15,"Higher Education and Training","Legal services (G&S)"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$35=\"\",\"\",Summary!$F$35)","v":"Statistical Support and Informatics"},null,null,null,{"$f":"+Summary!$X$35","v":0},{"$f":"+Summary!$AG$35","v":0},{"$f":"+Summary!$AP$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingContractors",15,"Higher Education and Training","Contractors"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$X$39","v":0},{"$f":"+Summary!$AG$39","v":0},{"$f":"+Summary!$AP$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingForeign governments and international organisations",15,"Higher Education and Training","Foreign governments and international organisations"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,{"$f":"+Summary!$X$49","v":0},{"$f":"+Summary!$AG$49","v":0},{"$f":"+Summary!$AP$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Fuel, oil and gas",15,"Higher Education and Training","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,{"$f":"+Summary!$X$50","v":0},{"$f":"+Summary!$AG$50","v":0},{"$f":"+Summary!$AP$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Learner and teacher support material",15,"Higher Education and Training","Inventory: Learner and teacher support material"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingInventory: Other supplies",15,"Higher Education and Training","Inventory: Other supplies"]
[1,null,null,null,null,"Economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingOperating payments",15,"Higher Education and Training","Operating payments"]
[{"$f":"IF(SUM(COUNTIF(I771:L771,\"<>0\")-COUNTBLANK(I771:L771))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$X$62","v":0},{"$f":"+Summary!$AG$62","v":0},{"$f":"+Summary!$AP$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingProvincial Revenue Funds",15,"Higher Education and Training","Provincial Revenue Funds"]
[0,null,null,null,null,"Advertising",null,null,null,{"$f":"+Summary!$X$65","v":0},{"$f":"+Summary!$AG$65","v":0},{"$f":"+Summary!$AP$65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingSocial benefits",15,"Higher Education and Training","Social benefits"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,{"$f":"+Summary!$X$69","v":0},{"$f":"+Summary!$AG$69","v":0},{"$f":"+Summary!$AP$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher Education and TrainingTransport equipment",15,"Higher Education and Training","Transport equipment"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,{"$f":"+Summary!$X$73","v":0},{"$f":"+Summary!$AG$73","v":0},{"$f":"+Summary!$AP$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAdministrative fees",16,"Health","Administrative fees"]
[0,null,null,null,null,"Science and technological services",null,null,null,{"$f":"+Summary!$X$76","v":0},{"$f":"+Summary!$AG$76","v":0},{"$f":"+Summary!$AP$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthMinor Assets",16,"Health","Minor Assets"]
[0,null,null,null,null,"Contractors",null,null,null,{"$f":"+Summary!$X$77","v":0},{"$f":"+Summary!$AG$77","v":0},{"$f":"+Summary!$AP$77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthAudit costs: External",16,"Health","Audit costs: External"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$X$80","v":0},{"$f":"+Summary!$AG$80","v":0},{"$f":"+Summary!$AP$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthCatering: Departmental activities",16,"Health","Catering: Departmental activities"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,{"$f":"+Summary!$X$83","v":0},{"$f":"+Summary!$AG$83","v":0},{"$f":"+Summary!$AP$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthConsultants: Business and advisory services",16,"Health","Consultants: Business and advisory services"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$X$87","v":0},{"$f":"+Summary!$AG$87","v":0},{"$f":"+Summary!$AP$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthScience and technological services",16,"Health","Science and technological services"]
[0,null,null,null,null,"Medsas inventory interface",null,null,null,{"$f":"+Summary!$X$90","v":0},{"$f":"+Summary!$AG$90","v":0},{"$f":"+Summary!$AP$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthContractors",16,"Health","Contractors"]
[0,null,null,null,null,"Operating leases",null,null,null,{"$f":"+Summary!$X$94","v":0},{"$f":"+Summary!$AG$94","v":0},{"$f":"+Summary!$AP$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthForeign governments and international organisations",16,"Health","Foreign governments and international organisations"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$X$98","v":0},{"$f":"+Summary!$AG$98","v":0},{"$f":"+Summary!$AP$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Food and food supplies",16,"Health","Inventory: Food and food supplies"]
[0,null,null,null,null,"Venues and facilities",null,null,null,{"$f":"+Summary!$X$101","v":0},{"$f":"+Summary!$AG$101","v":0},{"$f":"+Summary!$AP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Materials and supplies",16,"Health","Inventory: Materials and supplies"]
[{"$f":"IF(SUM(COUNTIF(I811:L811,\"<>0\")-COUNTBLANK(I811:L811))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,null,{"$f":"+SUM(J812:J813)","v":0},{"$f":"+SUM(K812:K813)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthInventory: Medical supplies",16,"Health","Inventory: Medical supplies"]
[{"$f":"IF(LEN(F814)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J815+J822+J825+J826+J827+J834+J835","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthMedsas inventory interface",16,"Health","Medsas inventory interface"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,{"$f":"+Summary!$X$108","v":0},{"$f":"+Summary!$AG$108","v":0},{"$f":"+Summary!$AP$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthOperating payments",16,"Health","Operating payments"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$X$112","v":0},{"$f":"+Summary!$AG$112","v":0},{"$f":"+Summary!$AP$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthPayments for financial assets",16,"Health","Payments for financial assets"]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,{"$f":"+Summary!$X$115","v":0},{"$f":"+Summary!$AG$115","v":0},{"$f":"+Summary!$AP$115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthRental and hiring",16,"Health","Rental and hiring"]
[0,null,null,null,null,"Public corporations",null,null,null,{"$f":"+SUM(J829:J830)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthSocial security funds",16,"Health","Social security funds"]
[0,null,null,null,null,"Private enterprises",null,null,null,{"$f":"+SUM(J832:J833)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthTransport provided: Departmental activity",16,"Health","Transport provided: Departmental activity"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,{"$f":"+Summary!$X$123","v":0},{"$f":"+Summary!$AG$123","v":0},{"$f":"+Summary!$AP$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HealthTravel and subsistence",16,"Health","Travel and subsistence"]
[0,null,null,null,null,"Social benefits",null,null,null,{"$f":"+Summary!$X$127","v":0},{"$f":"+Summary!$AG$127","v":0},{"$f":"+Summary!$AP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentAgency and support/outsourced services",17,"Social Development","Agency and support/outsourced services"]
[{"$f":"IF(SUM(COUNTIF(I839:L839,\"<>0\")-COUNTBLANK(I839:L839))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J840:J841)","v":0},{"$f":"+SUM(K840:K841)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentBuildings",17,"Social Development","Buildings"]
[0,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$X$134","v":0},{"$f":"+Summary!$AG$134","v":0},{"$f":"+Summary!$AP$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentComputer services",17,"Social Development","Computer services"]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$X$137","v":0},{"$f":"+Summary!$AG$137","v":0},{"$f":"+Summary!$AP$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentLegal services (G&S)",17,"Social Development","Legal services (G&S)"]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,{"$f":"+Summary!$X$140","v":0},{"$f":"+Summary!$AG$140","v":0},{"$f":"+Summary!$AP$140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentContractors",17,"Social Development","Contractors"]
[1,null,null,null,null,null,null,null,null,{"$f":"+J766-J852","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentForeign governments and international organisations",17,"Social Development","Foreign governments and international organisations"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Food and food supplies",17,"Social Development","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Materials and supplies",17,"Social Development","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentInventory: Other supplies",17,"Social Development","Inventory: Other supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentOther transfers to households",17,"Social Development","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentProvincial Revenue Funds",17,"Social Development","Provincial Revenue Funds"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentSocial benefits",17,"Social Development","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentTraining and development",17,"Social Development","Training and development"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social DevelopmentVenues and facilities",17,"Social Development","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesAgency and support/outsourced services",18,"Correctional Services","Agency and support/outsourced services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesBiological assets",18,"Correctional Services","Biological assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesBuildings",18,"Correctional Services","Buildings"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesCommunication (G&S)",18,"Correctional Services","Communication (G&S)"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Economic Statistics"},null,null,null,{"$f":"+Summary!$Z$32","v":0},{"$f":"+Summary!$AI$32","v":0},{"$f":"+Summary!$AR$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesLaboratory services",18,"Correctional Services","Laboratory services"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$34=\"\",\"\",Summary!$F$34)","v":"Methodology, Standards and Research"},null,null,null,{"$f":"+Summary!$Z$34","v":0},{"$f":"+Summary!$AI$34","v":0},{"$f":"+Summary!$AR$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesConsumable supplies",18,"Correctional Services","Consumable supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$Z$39","v":0},{"$f":"+Summary!$AI$39","v":0},{"$f":"+Summary!$AR$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesFleet services (including government motor transport)",18,"Correctional Services","Fleet services (including government motor transport)"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,null,{"$f":"+Summary!$Z$50","v":0},{"$f":"+Summary!$AI$50","v":0},{"$f":"+Summary!$AR$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Food and food supplies",18,"Correctional Services","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Materials and supplies",18,"Correctional Services","Inventory: Materials and supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesInventory: Medical supplies",18,"Correctional Services","Inventory: Medical supplies"]
[1,null,null,null,null,"Current payments",null,null,null,{"$f":"+J911+J914+J953","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesMunicipal bank accounts",18,"Correctional Services","Municipal bank accounts"]
[{"$f":"IF(SUM(COUNTIF(I913:L913,\"<>0\")-COUNTBLANK(I913:L913))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$Z$62","v":0},{"$f":"+Summary!$AI$62","v":0},{"$f":"+Summary!$AR$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesOther machinery and equipment",18,"Correctional Services","Other machinery and equipment"]
[0,null,null,null,null,"Minor Assets",null,null,null,{"$f":"+Summary!$Z$66","v":0},{"$f":"+Summary!$AI$66","v":0},{"$f":"+Summary!$AR$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesProperty payments",18,"Correctional Services","Property payments"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,{"$f":"+Summary!$Z$69","v":0},{"$f":"+Summary!$AI$69","v":0},{"$f":"+Summary!$AR$69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSalaries and wages",18,"Correctional Services","Salaries and wages"]
[0,null,null,null,null,"Consultants: Business and advisory services",null,null,null,{"$f":"+Summary!$Z$72","v":0},{"$f":"+Summary!$AI$72","v":0},{"$f":"+Summary!$AR$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesSoftware and other intangible assets",18,"Correctional Services","Software and other intangible assets"]
[0,null,null,null,null,"Science and technological services",null,null,null,{"$f":"+Summary!$Z$76","v":0},{"$f":"+Summary!$AI$76","v":0},{"$f":"+Summary!$AR$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correctional ServicesTravel and subsistence",18,"Correctional Services","Travel and subsistence"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$Z$80","v":0},{"$f":"+Summary!$AI$80","v":0},{"$f":"+Summary!$AR$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransAgency and support/outsourced services",19,"Defence And Military Veterans","Agency and support/outsourced services"]
[0,null,null,null,null,"Housing",null,null,null,{"$f":"+Summary!$Z$81","v":0},{"$f":"+Summary!$AI$81","v":0},{"$f":"+Summary!$AR$81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransMinor Assets",19,"Defence And Military Veterans","Minor Assets"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,{"$f":"+Summary!$Z$84","v":0},{"$f":"+Summary!$AI$84","v":0},{"$f":"+Summary!$AR$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransBuildings",19,"Defence And Military Veterans","Buildings"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$Z$87","v":0},{"$f":"+Summary!$AI$87","v":0},{"$f":"+Summary!$AR$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransComputer services",19,"Defence And Military Veterans","Computer services"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,{"$f":"+Summary!$Z$91","v":0},{"$f":"+Summary!$AI$91","v":0},{"$f":"+Summary!$AR$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransLegal services (G&S)",19,"Defence And Military Veterans","Legal services (G&S)"]
[0,null,null,null,null,"Operating leases",null,null,null,{"$f":"+Summary!$Z$94","v":0},{"$f":"+Summary!$AI$94","v":0},{"$f":"+Summary!$AR$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransContractors",19,"Defence And Military Veterans","Contractors"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$Z$98","v":0},{"$f":"+Summary!$AI$98","v":0},{"$f":"+Summary!$AR$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransForeign governments and international organisations",19,"Defence And Military Veterans","Foreign governments and international organisations"]
[0,null,null,null,null,"Venues and facilities",null,null,null,{"$f":"+Summary!$Z$101","v":0},{"$f":"+Summary!$AI$101","v":0},{"$f":"+Summary!$AR$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransInventory: Farming supplies",19,"Defence And Military Veterans","Inventory: Farming supplies"]
[0,null,null,null,null,"Rent on land",null,null,null,{"$f":"+Summary!$Z$104","v":0},{"$f":"+Summary!$AI$104","v":0},{"$f":"+Summary!$AR$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU955&BV955","v":"Defence And Military VeteransInventory: Learner and teacher support material"},19,"Defence And Military Veterans","Inventory: Learner and teacher support material"]
[{"$f":"IF(LEN(F956)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J957+J964+J967+J968+J969+J976+J977","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransInventory: Materials and supplies",19,"Defence And Military Veterans","Inventory: Materials and supplies"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,{"$f":"+Summary!$Z$109","v":0},{"$f":"+Summary!$AI$109","v":0},{"$f":"+Summary!$AR$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransMunicipal bank accounts",19,"Defence And Military Veterans","Municipal bank accounts"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$Z$112","v":0},{"$f":"+Summary!$AI$112","v":0},{"$f":"+Summary!$AR$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransOperating payments",19,"Defence And Military Veterans","Operating payments"]
[0,null,null,null,null,"Higher education institutions",null,null,null,{"$f":"+Summary!$Z$116","v":0},{"$f":"+Summary!$AI$116","v":0},{"$f":"+Summary!$AR$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransOther transfers to private enterprises",19,"Defence And Military Veterans","Other transfers to private enterprises"]
[0,null,null,null,null,"Public corporations",null,null,null,{"$f":"+SUM(J971:J972)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransProperty payments",19,"Defence And Military Veterans","Property payments"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,{"$f":"+Summary!$Z$123","v":0},{"$f":"+Summary!$AI$123","v":0},{"$f":"+Summary!$AR$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransSocial contributions",19,"Defence And Military Veterans","Social contributions"]
[0,null,null,null,null,"Households",null,null,null,{"$f":"+SUM(J978:J979)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransTraining and development",19,"Defence And Military Veterans","Training and development"]
[1,null,null,null,null,"Payments for capital assets",null,null,null,{"$f":"+J981+J984+SUM(J987:J991)","v":0},{"$f":"+K981+K984+SUM(K987:K991)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defence And Military VeteransVenues and facilities",19,"Defence And Military Veterans","Venues and facilities"]
[{"$f":"IF(SUM(COUNTIF(I981:L981,\"<>0\")-COUNTBLANK(I981:L981))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J982:J983)","v":0},{"$f":"+SUM(K982:K983)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateAdministrative fees",20,"Independent Police Investigative Directorate","Administrative fees"]
[0,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$Z$134","v":0},{"$f":"+Summary!$AI$134","v":0},{"$f":"+Summary!$AR$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateAudit costs: External",20,"Independent Police Investigative Directorate","Audit costs: External"]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$Z$137","v":0},{"$f":"+Summary!$AI$137","v":0},{"$f":"+Summary!$AR$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateCommunication (G&S)",20,"Independent Police Investigative Directorate","Communication (G&S)"]
[1,null,null,null,null,"Payments for financial assets",null,null,null,{"$f":"+Summary!$Z$141","v":0},{"$f":"+Summary!$AI$141","v":0},{"$f":"+Summary!$AR$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateConsumable supplies",20,"Independent Police Investigative Directorate","Consumable supplies"]
[1,null,null,null,null,null,null,null,null,{"$f":"+J908-J994","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateDepartmental agencies (non-business entities)",20,"Independent Police Investigative Directorate","Departmental agencies (non-business entities)"]
[{"$f":"IF(LEN(F999)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateInventory: Materials and supplies",20,"Independent Police Investigative Directorate","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateOperating leases",20,"Independent Police Investigative Directorate","Operating leases"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateOther transfers to households",20,"Independent Police Investigative Directorate","Other transfers to households"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectoratePayments for financial assets",20,"Independent Police Investigative Directorate","Payments for financial assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateSocial benefits",20,"Independent Police Investigative Directorate","Social benefits"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Independent Police Investigative DirectorateVenues and facilities",20,"Independent Police Investigative Directorate","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentAudit costs: External",21,"Justice and Constitutional Development","Audit costs: External"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentBursaries: Employees",21,"Justice and Constitutional Development","Bursaries: Employees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsultants: Business and advisory services",21,"Justice and Constitutional Development","Consultants: Business and advisory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentConsumable supplies",21,"Justice and Constitutional Development","Consumable supplies"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentDepartmental agencies (non-business entities)",21,"Justice and Constitutional Development","Departmental agencies (non-business entities)"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentEntertainment",21,"Justice and Constitutional Development","Entertainment"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Economic Statistics"},null,null,null,{"$f":"+Summary!$AA$32","v":0},{"$f":"+Summary!$AJ$32","v":0},{"$f":"+Summary!$AS$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentInterest (Incl. interest on unitary payments (PPP))",21,"Justice and Constitutional Development","Interest (Incl. interest on unitary payments (PPP))"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Statistical Collection and Outreach"},null,null,null,{"$f":"+Summary!$AA$36","v":0},{"$f":"+Summary!$AJ$36","v":0},{"$f":"+Summary!$AS$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentInventory: Materials and supplies",21,"Justice and Constitutional Development","Inventory: Materials and supplies"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$39=\"\",\"\",Summary!$F$39)","v":""},null,null,null,{"$f":"+Summary!$AA$39","v":0},{"$f":"+Summary!$AJ$39","v":0},{"$f":"+Summary!$AS$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentMunicipal bank accounts",21,"Justice and Constitutional Development","Municipal bank accounts"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$49=\"\",\"\",Summary!$F$49)","v":""},null,null,null,{"$f":"+Summary!$AA$49","v":0},{"$f":"+Summary!$AJ$49","v":0},{"$f":"+Summary!$AS$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentOther machinery and equipment",21,"Justice and Constitutional Development","Other machinery and equipment"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$52=\"\",\"\",Summary!$F$52)","v":""},null,null,null,{"$f":"+Summary!$AA$52","v":0},{"$f":"+Summary!$AJ$52","v":0},{"$f":"+Summary!$AS$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentProperty payments",21,"Justice and Constitutional Development","Property payments"]
[1,null,null,null,null,"Current payments",null,null,null,{"$f":"+J1053+J1056+J1095","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentSoftware and other intangible assets",21,"Justice and Constitutional Development","Software and other intangible assets"]
[{"$f":"IF(SUM(COUNTIF(I1055:L1055,\"<>0\")-COUNTBLANK(I1055:L1055))<>0,1,0)","v":0},null,null,null,null,"Social contributions",null,null,null,{"$f":"+Summary!$AA$62","v":0},{"$f":"+Summary!$AJ$62","v":0},{"$f":"+Summary!$AS$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentTransport provided: Departmental activity",21,"Justice and Constitutional Development","Transport provided: Departmental activity"]
[{"$f":"IF(SUM(COUNTIF(I1056:L1056,\"<>0\")-COUNTBLANK(I1056:L1056))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,null,{"$f":"+SUM(J1057:J1094)","v":0},{"$f":"+SUM(K1057:K1094)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Justice and Constitutional DevelopmentTravel and subsistence",21,"Justice and Constitutional Development","Travel and subsistence"]
[0,null,null,null,null,"Minor Assets",null,null,null,{"$f":"+Summary!$AA$66","v":0},{"$f":"+Summary!$AJ$66","v":0},{"$f":"+Summary!$AS$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationAdvertising",22,"Office of the Chief Justice and Judicial Administration","Advertising"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,{"$f":"+Summary!$AA$70","v":0},{"$f":"+Summary!$AJ$70","v":0},{"$f":"+Summary!$AS$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationBursaries: Employees",22,"Office of the Chief Justice and Judicial Administration","Bursaries: Employees"]
[0,null,null,null,null,"Infrastructure and planning services",null,null,null,{"$f":"+Summary!$AA$73","v":0},{"$f":"+Summary!$AJ$73","v":0},{"$f":"+Summary!$AS$73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationComputer services",22,"Office of the Chief Justice and Judicial Administration","Computer services"]
[0,null,null,null,null,"Science and technological services",null,null,null,{"$f":"+Summary!$AA$76","v":0},{"$f":"+Summary!$AJ$76","v":0},{"$f":"+Summary!$AS$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationLegal services (G&S)",22,"Office of the Chief Justice and Judicial Administration","Legal services (G&S)"]
[0,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,{"$f":"+Summary!$AA$80","v":0},{"$f":"+Summary!$AJ$80","v":0},{"$f":"+Summary!$AS$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationDepartmental agencies (non-business entities)",22,"Office of the Chief Justice and Judicial Administration","Departmental agencies (non-business entities)"]
[0,null,null,null,null,"Inventory: Farming supplies",null,null,null,{"$f":"+Summary!$AA$83","v":0},{"$f":"+Summary!$AJ$83","v":0},{"$f":"+Summary!$AS$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationInventory: Food and food supplies",22,"Office of the Chief Justice and Judicial Administration","Inventory: Food and food supplies"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,null,{"$f":"+Summary!$AA$87","v":0},{"$f":"+Summary!$AJ$87","v":0},{"$f":"+Summary!$AS$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationInventory: Medical supplies",22,"Office of the Chief Justice and Judicial Administration","Inventory: Medical supplies"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,{"$f":"+Summary!$AA$88","v":0},{"$f":"+Summary!$AJ$88","v":0},{"$f":"+Summary!$AS$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationInventory: Other supplies",22,"Office of the Chief Justice and Judicial Administration","Inventory: Other supplies"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,{"$f":"+Summary!$AA$91","v":0},{"$f":"+Summary!$AJ$91","v":0},{"$f":"+Summary!$AS$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationOperating payments",22,"Office of the Chief Justice and Judicial Administration","Operating payments"]
[0,null,null,null,null,"Rental and hiring",null,null,null,{"$f":"+Summary!$AA$95","v":0},{"$f":"+Summary!$AJ$95","v":0},{"$f":"+Summary!$AS$95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationProperty payments",22,"Office of the Chief Justice and Judicial Administration","Property payments"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,{"$f":"+Summary!$AA$98","v":0},{"$f":"+Summary!$AJ$98","v":0},{"$f":"+Summary!$AS$98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationSocial benefits",22,"Office of the Chief Justice and Judicial Administration","Social benefits"]
[0,null,null,null,null,"Venues and facilities",null,null,null,{"$f":"+Summary!$AA$101","v":0},{"$f":"+Summary!$AJ$101","v":0},{"$f":"+Summary!$AS$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationTraining and development",22,"Office of the Chief Justice and Judicial Administration","Training and development"]
[{"$f":"IF(LEN(F1098)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,{"$f":"+J1099+J1106+J1109+J1110+J1111+J1118+J1119","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office of the Chief Justice and Judicial AdministrationVenues and facilities",22,"Office of the Chief Justice and Judicial Administration","Venues and facilities"]
[0,null,null,null,null,"Provincial Revenue Funds",null,null,null,{"$f":"+Summary!$AA$108","v":0},{"$f":"+Summary!$AJ$108","v":0},{"$f":"+Summary!$AS$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceAgency and support/outsourced services",23,"Police","Agency and support/outsourced services"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,{"$f":"+Summary!$AA$109","v":0},{"$f":"+Summary!$AJ$109","v":0},{"$f":"+Summary!$AS$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceMinor Assets",23,"Police","Minor Assets"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,null,{"$f":"+Summary!$AA$112","v":0},{"$f":"+Summary!$AJ$112","v":0},{"$f":"+Summary!$AS$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceBuildings",23,"Police","Buildings"]
[0,null,null,null,null,"Higher education institutions",null,null,null,{"$f":"+Summary!$AA$116","v":0},{"$f":"+Summary!$AJ$116","v":0},{"$f":"+Summary!$AS$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceComputer services",23,"Police","Computer services"]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,{"$f":"+Summary!$AA$120","v":0},{"$f":"+Summary!$AJ$120","v":0},{"$f":"+Summary!$AS$120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceLegal services (G&S)",23,"Police","Legal services (G&S)"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,{"$f":"+Summary!$AA$123","v":0},{"$f":"+Summary!$AJ$123","v":0},{"$f":"+Summary!$AS$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceContractors",23,"Police","Contractors"]
[0,null,null,null,null,"Social benefits",null,null,null,{"$f":"+Summary!$AA$127","v":0},{"$f":"+Summary!$AJ$127","v":0},{"$f":"+Summary!$AS$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceInventory: Fuel, oil and gas",23,"Police","Inventory: Fuel, oil and gas"]
[{"$f":"IF(SUM(COUNTIF(I1123:L1123,\"<>0\")-COUNTBLANK(I1123:L1123))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,{"$f":"+SUM(J1124:J1125)","v":0},{"$f":"+SUM(K1124:K1125)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceInventory: Medical supplies",23,"Police","Inventory: Medical supplies"]
[0,null,null,null,null,"Machinery and equipment",null,null,null,{"$f":"+SUM(J1127:J1128)","v":0},{"$f":"+SUM(K1127:K1128)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceMunicipal bank accounts",23,"Police","Municipal bank accounts"]
[0,null,null,null,null,"Transport equipment",null,null,null,{"$f":"+Summary!$AA$134","v":0},{"$f":"+Summary!$AJ$134","v":0},{"$f":"+Summary!$AS$134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceNon-profit institutions",23,"Police","Non-profit institutions"]
[0,null,null,null,null,"Specialised military assets",null,null,null,{"$f":"+Summary!$AA$137","v":0},{"$f":"+Summary!$AJ$137","v":0},{"$f":"+Summary!$AS$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceOther machinery and equipment",23,"Police","Other machinery and equipment"]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,{"$f":"+Summary!$AA$140","v":0},{"$f":"+Summary!$AJ$140","v":0},{"$f":"+Summary!$AS$140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceProperty payments",23,"Police","Property payments"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceTransport equipment",23,"Police","Transport equipment"]
[{"$f":"IF(LEN(F1141)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PoliceVenues and facilities",23,"Police","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMinor Assets",24,"Agriculture, Forestry and Fisheries","Minor Assets"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesBuildings",24,"Agriculture, Forestry and Fisheries","Buildings"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesCommunication (G&S)",24,"Agriculture, Forestry and Fisheries","Communication (G&S)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesComputer services",24,"Agriculture, Forestry and Fisheries","Computer services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesLaboratory services",24,"Agriculture, Forestry and Fisheries","Laboratory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesConsumables: Stationery, printing and office supplies",24,"Agriculture, Forestry and Fisheries","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesFleet services (including government motor transport)",24,"Agriculture, Forestry and Fisheries","Fleet services (including government motor transport)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInterest (Incl. interest on unitary payments (PPP))",24,"Agriculture, Forestry and Fisheries","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesInventory: Food and food supplies",24,"Agriculture, Forestry and Fisheries","Inventory: Food and food supplies"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesMunicipal bank accounts",24,"Agriculture, Forestry and Fisheries","Municipal bank accounts"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$32=\"\",\"\",Summary!$F$32)","v":"Economic Statistics"},null,null,{"$f":"+Summary!$R$32","v":228837},{"$f":"+Summary!$AB$32","v":236921},{"$f":"+Summary!$AK$32","v":254354},{"$f":"+Summary!$AT$32","v":254766.5392571507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOperating payments",24,"Agriculture, Forestry and Fisheries","Operating payments"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$33=\"\",\"\",Summary!$F$33)","v":"Population and Social Statistics"},null,null,{"$f":"+Summary!$R$33","v":128238},{"$f":"+Summary!$AB$33","v":202269},{"$f":"+Summary!$AK$33","v":141802},{"$f":"+Summary!$AT$33","v":141854.08362152794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOther fixed structures",24,"Agriculture, Forestry and Fisheries","Other fixed structures"]
[1,null,null,null,null,{"$f":"IF(Summary!$F$36=\"\",\"\",Summary!$F$36)","v":"Statistical Collection and Outreach"},null,null,{"$f":"+Summary!$R$36","v":585060},{"$f":"+Summary!$AB$36","v":608020},{"$f":"+Summary!$AK$36","v":651877},{"$f":"+Summary!$AT$36","v":650875.00625174202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesOther transfers to private enterprises",24,"Agriculture, Forestry and Fisheries","Other transfers to private enterprises"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$40=\"\",\"\",Summary!$F$40)","v":""},null,null,{"$f":"+Summary!$R$40","v":0},{"$f":"+Summary!$AB$40","v":0},{"$f":"+Summary!$AK$40","v":0},{"$f":"+Summary!$AT$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesProvincial Revenue Funds",24,"Agriculture, Forestry and Fisheries","Provincial Revenue Funds"]
[0,null,null,null,null,{"$f":"IF(Summary!$F$50=\"\",\"\",Summary!$F$50)","v":""},null,null,{"$f":"+Summary!$R$50","v":0},{"$f":"+Summary!$AB$50","v":0},{"$f":"+Summary!$AK$50","v":0},{"$f":"+Summary!$AT$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesSalaries and wages",24,"Agriculture, Forestry and Fisheries","Salaries and wages"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesSoftware and other intangible assets",24,"Agriculture, Forestry and Fisheries","Software and other intangible assets"]
[1,null,null,null,null,"Current payments",null,null,{"$f":"+I1195+I1198+I1237","v":1857891},{"$f":"+J1195+J1198+J1237","v":1947320},{"$f":"+K1195+K1198+K1237","v":1992461},2009375.567103833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agriculture, Forestry and FisheriesVenues and facilities",24,"Agriculture, Forestry and Fisheries","Venues and facilities"]
[{"$f":"IF(SUM(COUNTIF(I1197:L1197,\"<>0\")-COUNTBLANK(I1197:L1197))<>0,1,0)","v":1},null,null,null,null,"Social contributions",null,null,{"$f":"+Summary!$R$62","v":194075},{"$f":"+Summary!$AB$62","v":203876},{"$f":"+Summary!$AK$62","v":218259},{"$f":"+Summary!$AT$62","v":221970.93564540672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentAgency and support/outsourced services",25,"Economic Development","Agency and support/outsourced services"]
[1,null,null,null,null,"Advertising",null,null,{"$f":"+Summary!$R$65","v":2852},{"$f":"+Summary!$AB$65","v":3662},{"$f":"+Summary!$AK$65","v":3871},{"$f":"+Summary!$AT$65","v":3932.454436472703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentBursaries: Employees",25,"Economic Development","Bursaries: Employees"]
[1,null,null,null,null,"Audit costs: External",null,null,{"$f":"+Summary!$R$67","v":7278},{"$f":"+Summary!$AB$67","v":7812},{"$f":"+Summary!$AK$67","v":8249},{"$f":"+Summary!$AT$67","v":8198.5247749376667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentCommunication (G&S)",25,"Economic Development","Communication (G&S)"]
[1,null,null,null,null,"Communication (G&S)",null,null,{"$f":"+Summary!$R$70","v":28535},{"$f":"+Summary!$AB$70","v":31694},{"$f":"+Summary!$AK$70","v":33507},{"$f":"+Summary!$AT$70","v":33415.347215136542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentInfrastructure and planning services",25,"Economic Development","Infrastructure and planning services"]
[0,null,null,null,null,"Laboratory services",null,null,{"$f":"+Summary!$R$74","v":0},{"$f":"+Summary!$AB$74","v":0},{"$f":"+Summary!$AK$74","v":0},{"$f":"+Summary!$AT$74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentConsumables: Stationery, printing and office supplies",25,"Economic Development","Consumables: Stationery, printing and office supplies"]
[1,null,null,null,null,"Contractors",null,null,{"$f":"+Summary!$R$77","v":14785},{"$f":"+Summary!$AB$77","v":13537},{"$f":"+Summary!$AK$77","v":14293},{"$f":"+Summary!$AT$77","v":14303.216028349092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentEntertainment",25,"Economic Development","Entertainment"]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,null,{"$f":"+Summary!$R$80","v":16326},{"$f":"+Summary!$AB$80","v":21841},{"$f":"+Summary!$AK$80","v":23120},{"$f":"+Summary!$AT$80","v":23064.205729814588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentInventory: Clothing material and accessories",25,"Economic Development","Inventory: Clothing material and accessories"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,{"$f":"+Summary!$R$84","v":0},{"$f":"+Summary!$AB$84","v":0},{"$f":"+Summary!$AK$84","v":0},{"$f":"+Summary!$AT$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentInventory: Medicine",25,"Economic Development","Inventory: Medicine"]
[0,null,null,null,null,"Inventory: Materials and supplies",null,null,{"$f":"+Summary!$R$87","v":0},{"$f":"+Summary!$AB$87","v":0},{"$f":"+Summary!$AK$87","v":0},{"$f":"+Summary!$AT$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentOperating payments",25,"Economic Development","Operating payments"]
[0,null,null,null,null,"Medsas inventory interface",null,null,{"$f":"+Summary!$R$90","v":0},{"$f":"+Summary!$AB$90","v":0},{"$f":"+Summary!$AK$90","v":0},{"$f":"+Summary!$AT$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentOther transfers to public corporations",25,"Economic Development","Other transfers to public corporations"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,{"$f":"+Summary!$R$91","v":0},{"$f":"+Summary!$AB$91","v":0},{"$f":"+Summary!$AK$91","v":0},{"$f":"+Summary!$AT$91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentPayments for financial assets",25,"Economic Development","Payments for financial assets"]
[1,null,null,null,null,"Operating leases",null,null,{"$f":"+Summary!$R$94","v":129678},{"$f":"+Summary!$AB$94","v":141751},{"$f":"+Summary!$AK$94","v":149270},{"$f":"+Summary!$AT$94","v":149706.09187824494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentSalaries and wages",25,"Economic Development","Salaries and wages"]
[1,null,null,null,null,"Training and development",null,null,{"$f":"+Summary!$R$99","v":12358},{"$f":"+Summary!$AB$99","v":13977},{"$f":"+Summary!$AK$99","v":14755},{"$f":"+Summary!$AT$99","v":14968.701824380649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentTraining and development",25,"Economic Development","Training and development"]
[{"$f":"IF(SUM(COUNTIF(I1237:L1237,\"<>0\")-COUNTBLANK(I1237:L1237))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,{"$f":"+SUM(I1238:I1239)","v":0},{"$f":"+SUM(J1238:J1239)","v":0},{"$f":"+SUM(K1238:K1239)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic DevelopmentTravel and subsistence",25,"Economic Development","Travel and subsistence"]
[{"$f":"IF(LEN(F1240)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,{"$f":"+I1241+I1248+I1251+I1252+I1253+I1260+I1261","v":13505},{"$f":"+J1241+J1248+J1251+J1252+J1253+J1260+J1261","v":11598},11825,12487.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyAdvertising",26,"Energy","Advertising"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,{"$f":"+Summary!$R$109","v":0},{"$f":"+Summary!$AB$109","v":0},{"$f":"+Summary!$AK$109","v":0},{"$f":"+Summary!$AT$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyBursaries: Employees",26,"Energy","Bursaries: Employees"]
[0,null,null,null,null,"Municipal agencies and funds",null,null,{"$f":"+Summary!$R$112","v":0},{"$f":"+Summary!$AB$112","v":0},{"$f":"+Summary!$AK$112","v":0},{"$f":"+Summary!$AT$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyComputer services",26,"Energy","Computer services"]
[1,null,null,null,null,"Departmental agencies and accounts",null,null,{"$f":"+SUM(I1249:I1250)","v":15},{"$f":"+SUM(J1249:J1250)","v":16},17,17.896000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyConsultants: Business and advisory services",26,"Energy","Consultants: Business and advisory services"]
[1,null,null,null,null,"Higher education institutions",null,null,{"$f":"+Summary!$R$116","v":7500},{"$f":"+Summary!$AB$116","v":7500},{"$f":"+Summary!$AK$116","v":7500},{"$f":"+Summary!$AT$116","v":7920},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyLegal services (G&S)",26,"Energy","Legal services (G&S)"]
[0,null,null,null,null,"Public corporations",null,null,{"$f":"+SUM(I1255:I1256)","v":0},{"$f":"+SUM(J1255:J1256)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyConsumables: Stationery, printing and office supplies",26,"Energy","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,{"$f":"+Summary!$R$123","v":0},{"$f":"+Summary!$AB$123","v":0},{"$f":"+Summary!$AK$123","v":0},{"$f":"+Summary!$AT$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyFleet services (including government motor transport)",26,"Energy","Fleet services (including government motor transport)"]
[1,null,null,null,null,"Social benefits",null,null,{"$f":"+Summary!$R$127","v":2720},{"$f":"+Summary!$AB$127","v":635},{"$f":"+Summary!$AK$127","v":668},{"$f":"+Summary!$AT$127","v":706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyInventory: Farming supplies",26,"Energy","Inventory: Farming supplies"]
[{"$f":"IF(SUM(COUNTIF(I1265:L1265,\"<>0\")-COUNTBLANK(I1265:L1265))<>0,1,0)","v":1},null,null,null,null,"Buildings and other fixed structures",null,null,{"$f":"+SUM(I1266:I1267)","v":260843},{"$f":"+SUM(J1266:J1267)","v":242221},{"$f":"+SUM(K1266:K1267)","v":255785},255785.37600000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyInventory: Learner and teacher support material",26,"Energy","Inventory: Learner and teacher support material"]
[1,null,null,null,null,"Transport equipment",null,null,{"$f":"+Summary!$R$134","v":11442},{"$f":"+Summary!$AB$134","v":13618},{"$f":"+Summary!$AK$134","v":13382},{"$f":"+Summary!$AT$134","v":14543.232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyInventory: Other supplies",26,"Energy","Inventory: Other supplies"]
[0,null,null,null,null,"Specialised military assets",null,null,{"$f":"+Summary!$R$137","v":0},{"$f":"+Summary!$AB$137","v":0},{"$f":"+Summary!$AK$137","v":0},{"$f":"+Summary!$AT$137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyOperating leases",26,"Energy","Operating leases"]
[0,null,null,null,null,"Biological assets",null,null,{"$f":"+Summary!$R$138","v":0},{"$f":"+Summary!$AB$138","v":0},{"$f":"+Summary!$AK$138","v":0},{"$f":"+Summary!$AT$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyOperating payments",26,"Energy","Operating payments"]
[1,null,null,null,null,"Payments for financial assets",null,null,{"$f":"+Summary!$R$141","v":0},{"$f":"+Summary!$AB$141","v":0},{"$f":"+Summary!$AK$141","v":0},{"$f":"+Summary!$AT$141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyOther transfers to private enterprises",26,"Energy","Other transfers to private enterprises"]
[1,null,null,null,null,null,null,null,{"$f":"+I1192-I1278","v":85},{"$f":"+J1192-J1278","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyProperty payments",26,"Energy","Property payments"]
[{"$f":"IF(LEN(F1283)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergySocial contributions",26,"Energy","Social contributions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergySubsidies on products and production (pe)",26,"Energy","Subsidies on products and production (pe)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EnergyVenues and facilities",26,"Energy","Venues and facilities"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsAgency and support/outsourced services",27,"Environmental Affairs","Agency and support/outsourced services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBuildings",27,"Environmental Affairs","Buildings"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsBursaries: Employees",27,"Environmental Affairs","Bursaries: Employees"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsComputer services",27,"Environmental Affairs","Computer services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsLaboratory services",27,"Environmental Affairs","Laboratory services"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsContractors",27,"Environmental Affairs","Contractors"]
[{"$f":"IF(LEN(F1311)>2,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsFleet services (including government motor transport)",27,"Environmental Affairs","Fleet services (including government motor transport)"]
[1,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Food and food supplies",27,"Environmental Affairs","Inventory: Food and food supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Materials and supplies",27,"Environmental Affairs","Inventory: Materials and supplies"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsInventory: Medicine",27,"Environmental Affairs","Inventory: Medicine"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsNon-profit institutions",27,"Environmental Affairs","Non-profit institutions"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther fixed structures",27,"Environmental Affairs","Other fixed structures"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsOther transfers to public corporations",27,"Environmental Affairs","Other transfers to public corporations"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsRent on land",27,"Environmental Affairs","Rent on land"]
[1,null,null,null,null,"Current payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsSocial benefits",27,"Environmental Affairs","Social benefits"]
[{"$f":"IF(SUM(COUNTIF(I1340:L1340,\"<>0\")-COUNTBLANK(I1340:L1340))<>0,1,0)","v":0},null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsTransport equipment",27,"Environmental Affairs","Transport equipment"]
[0,null,null,null,null,"Minor Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental AffairsVenues and facilities",27,"Environmental Affairs","Venues and facilities"]
[0,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourAgency and support/outsourced services",28,"Labour","Agency and support/outsourced services"]
[0,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourMinor Assets",28,"Labour","Minor Assets"]
[0,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourComputer services",28,"Labour","Computer services"]
[0,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourLaboratory services",28,"Labour","Laboratory services"]
[0,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourConsumables: Stationery, printing and office supplies",28,"Labour","Consumables: Stationery, printing and office supplies"]
[0,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourEntertainment",28,"Labour","Entertainment"]
[0,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourInventory: Food and food supplies",28,"Labour","Inventory: Food and food supplies"]
[0,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourInventory: Materials and supplies",28,"Labour","Inventory: Materials and supplies"]
[0,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourMunicipal bank accounts",28,"Labour","Municipal bank accounts"]
[0,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourNon-profit institutions",28,"Labour","Non-profit institutions"]
[0,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourOther fixed structures",28,"Labour","Other fixed structures"]
[{"$f":"IF(SUM(COUNTIF(I1379:L1379,\"<>0\")-COUNTBLANK(I1379:L1379))<>0,1,0)","v":0},null,null,null,null,"Interest and rent on land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourRental and hiring",28,"Labour","Rental and hiring"]
[{"$f":"IF(LEN(F1382)>2,1,0)","v":1},null,null,null,null,"Transfers and subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourSocial contributions",28,"Labour","Social contributions"]
[0,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LabourTransport provided: Departmental activity",28,"Labour","Transport provided: Departmental activity"]
[0,null,null,null,null,"Departmental agencies and accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesAdvertising",29,"Mineral Resources","Advertising"]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesAudit costs: External",29,"Mineral Resources","Audit costs: External"]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesBursaries: Employees",29,"Mineral Resources","Bursaries: Employees"]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesComputer services",29,"Mineral Resources","Computer services"]
[0,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesLegal services (G&S)",29,"Mineral Resources","Legal services (G&S)"]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesDepartmental agencies (non-business entities)",29,"Mineral Resources","Departmental agencies (non-business entities)"]
[{"$f":"IF(SUM(COUNTIF(I1407:L1407,\"<>0\")-COUNTBLANK(I1407:L1407))<>0,1,0)","v":0},null,null,null,null,"Buildings and other fixed structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesInterest (Incl. interest on unitary payments (PPP))",29,"Mineral Resources","Interest (Incl. interest on unitary payments (PPP))"]
[0,null,null,null,null,"Machinery and equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesInventory: Fuel, oil and gas",29,"Mineral Resources","Inventory: Fuel, oil and gas"]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesOperating leases",29,"Mineral Resources","Operating leases"]
[1,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesOther machinery and equipment",29,"Mineral Resources","Other machinery and equipment"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesOther transfers to households",29,"Mineral Resources","Other transfers to households"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesRental and hiring",29,"Mineral Resources","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesSocial contributions",29,"Mineral Resources","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesTraining and development",29,"Mineral Resources","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mineral ResourcesVenues and facilities",29,"Mineral Resources","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyAgency and support/outsourced services",30,"Science and Technology","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyCatering: Departmental activities",30,"Science and Technology","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyCommunication (G&S)",30,"Science and Technology","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyLaboratory services",30,"Science and Technology","Laboratory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyConsumables: Stationery, printing and office supplies",30,"Science and Technology","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyEntertainment",30,"Science and Technology","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyInterest (Incl. interest on unitary payments (PPP))",30,"Science and Technology","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyInventory: Fuel, oil and gas",30,"Science and Technology","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyInventory: Other supplies",30,"Science and Technology","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyOperating payments",30,"Science and Technology","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1467&BV1467","v":"Science and TechnologyOther transfers to private enterprises"},30,"Science and Technology","Other transfers to private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyOther transfers to public corporations",30,"Science and Technology","Other transfers to public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologySocial benefits",30,"Science and Technology","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologySoftware and other intangible assets",30,"Science and Technology","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Science and TechnologyTransport provided: Departmental activity",30,"Science and Technology","Transport provided: Departmental activity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentAdministrative fees",31,"Small Business Development","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentAudit costs: External",31,"Small Business Development","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentComputer services",31,"Small Business Development","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentConsumable supplies",31,"Small Business Development","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentConsumables: Stationery, printing and office supplies",31,"Small Business Development","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentEntertainment",31,"Small Business Development","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentInventory: Other supplies",31,"Small Business Development","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentOperating payments",31,"Small Business Development","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentProperty payments",31,"Small Business Development","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentSocial contributions",31,"Small Business Development","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Business DevelopmentTransport provided: Departmental activity",31,"Small Business Development","Transport provided: Departmental activity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesAdministrative fees",32,"Telecommunications and Postal Services","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesAdvertising",32,"Telecommunications and Postal Services","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesAudit costs: External",32,"Telecommunications and Postal Services","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesComputer services",32,"Telecommunications and Postal Services","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesLegal services (G&S)",32,"Telecommunications and Postal Services","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1531&BV1531","v":"Telecommunications and Postal ServicesContractors"},32,"Telecommunications and Postal Services","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesForeign governments and international organisations",32,"Telecommunications and Postal Services","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesInventory: Fuel, oil and gas",32,"Telecommunications and Postal Services","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesInventory: Other supplies",32,"Telecommunications and Postal Services","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesMunicipal agencies and funds",32,"Telecommunications and Postal Services","Municipal agencies and funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesOperating payments",32,"Telecommunications and Postal Services","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesOther transfers to public corporations",32,"Telecommunications and Postal Services","Other transfers to public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesRent on land",32,"Telecommunications and Postal Services","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesSocial benefits",32,"Telecommunications and Postal Services","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesTransport equipment",32,"Telecommunications and Postal Services","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications and Postal ServicesVenues and facilities",32,"Telecommunications and Postal Services","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismAdministrative fees",33,"Tourism","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismAudit costs: External",33,"Tourism","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismCatering: Departmental activities",33,"Tourism","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInfrastructure and planning services",33,"Tourism","Infrastructure and planning services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismConsumables: Stationery, printing and office supplies",33,"Tourism","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismEntertainment",33,"Tourism","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInterest (Incl. interest on unitary payments (PPP))",33,"Tourism","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInventory: Learner and teacher support material",33,"Tourism","Inventory: Learner and teacher support material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismInventory: Materials and supplies",33,"Tourism","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOperating leases",33,"Tourism","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismOther transfers to households",33,"Tourism","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismSalaries and wages",33,"Tourism","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismTraining and development",33,"Tourism","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TourismVenues and facilities",33,"Tourism","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryMinor Assets",34,"Trade and Industry","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryCatering: Departmental activities",34,"Trade and Industry","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryCommunication (G&S)",34,"Trade and Industry","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryLaboratory services",34,"Trade and Industry","Laboratory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryConsumable supplies",34,"Trade and Industry","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryForeign governments and international organisations",34,"Trade and Industry","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryInterest (Incl. interest on unitary payments (PPP))",34,"Trade and Industry","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryInventory: Materials and supplies",34,"Trade and Industry","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryInventory: Other supplies",34,"Trade and Industry","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOperating leases",34,"Trade and Industry","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOperating payments",34,"Trade and Industry","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryOther transfers to private enterprises",34,"Trade and Industry","Other transfers to private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryProperty payments",34,"Trade and Industry","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustrySocial contributions",34,"Trade and Industry","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryTraining and development",34,"Trade and Industry","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade and IndustryTravel and subsistence",34,"Trade and Industry","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportMinor Assets",35,"Transport","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportCatering: Departmental activities",35,"Transport","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportCommunication (G&S)",35,"Transport","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportInfrastructure and planning services",35,"Transport","Infrastructure and planning services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportContractors",35,"Transport","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportFleet services (including government motor transport)",35,"Transport","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportInventory: Food and food supplies",35,"Transport","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportInventory: Medical supplies",35,"Transport","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportNon-profit institutions",35,"Transport","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOther machinery and equipment",35,"Transport","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportOther transfers to households",35,"Transport","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportProperty payments",35,"Transport","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportSocial benefits",35,"Transport","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportTraining and development",35,"Transport","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TransportTravel and subsistence",35,"Transport","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationAgency and support/outsourced services",36,"Water and Sanitation","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationBursaries: Employees",36,"Water and Sanitation","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationComputer services",36,"Water and Sanitation","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationConsultants: Business and advisory services",36,"Water and Sanitation","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationScience and technological services",36,"Water and Sanitation","Science and technological services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationDepartmental agencies (non-business entities)",36,"Water and Sanitation","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationForeign governments and international organisations",36,"Water and Sanitation","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInterest (Incl. interest on unitary payments (PPP))",36,"Water and Sanitation","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Fuel, oil and gas",36,"Water and Sanitation","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Medical supplies",36,"Water and Sanitation","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationInventory: Medicine",36,"Water and Sanitation","Inventory: Medicine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationMunicipal bank accounts",36,"Water and Sanitation","Municipal bank accounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationOperating payments",36,"Water and Sanitation","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationPayments for financial assets",36,"Water and Sanitation","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationRental and hiring",36,"Water and Sanitation","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationSocial contributions",36,"Water and Sanitation","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationTraining and development",36,"Water and Sanitation","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationTravel and subsistence",36,"Water and Sanitation","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water and SanitationVenues and facilities",36,"Water and Sanitation","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureAgency and support/outsourced services",37,"Arts and Culture","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureBuildings",37,"Arts and Culture","Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureComputer services",37,"Arts and Culture","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureConsumable supplies",37,"Arts and Culture","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureContractors",37,"Arts and Culture","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureHigher Education Institutions",37,"Arts and Culture","Higher Education Institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureInventory: Other supplies",37,"Arts and Culture","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureNon-profit institutions",37,"Arts and Culture","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureOther fixed structures",37,"Arts and Culture","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureOther transfers to public corporations",37,"Arts and Culture","Other transfers to public corporations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureRental and hiring",37,"Arts and Culture","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureSoftware and other intangible assets",37,"Arts and Culture","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arts and CultureVenues and facilities",37,"Arts and Culture","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsAgency and support/outsourced services",38,"Human Settlements","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsBursaries: Employees",38,"Human Settlements","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsCommunication (G&S)",38,"Human Settlements","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsLegal services (G&S)",38,"Human Settlements","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsContractors",38,"Human Settlements","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsForeign governments and international organisations",38,"Human Settlements","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsInventory: Food and food supplies",38,"Human Settlements","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsInventory: Medical supplies",38,"Human Settlements","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsNon-profit institutions",38,"Human Settlements","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOther fixed structures",38,"Human Settlements","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsOther machinery and equipment",38,"Human Settlements","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsPayments for financial assets",38,"Human Settlements","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsSocial contributions",38,"Human Settlements","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human SettlementsTransport equipment",38,"Human Settlements","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAdministrative fees",39,"Rural Development and Land Reform","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformAudit costs: External",39,"Rural Development and Land Reform","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformBursaries: Employees",39,"Rural Development and Land Reform","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformComputer services",39,"Rural Development and Land Reform","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsultants: Business and advisory services",39,"Rural Development and Land Reform","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformConsumable supplies",39,"Rural Development and Land Reform","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformEntertainment",39,"Rural Development and Land Reform","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Clothing material and accessories",39,"Rural Development and Land Reform","Inventory: Clothing material and accessories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Fuel, oil and gas",39,"Rural Development and Land Reform","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformInventory: Medicine",39,"Rural Development and Land Reform","Inventory: Medicine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformMunicipal bank accounts",39,"Rural Development and Land Reform","Municipal bank accounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOperating payments",39,"Rural Development and Land Reform","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOther fixed structures",39,"Rural Development and Land Reform","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformOther transfers to private enterprises",39,"Rural Development and Land Reform","Other transfers to private enterprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformRent on land",39,"Rural Development and Land Reform","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformSocial benefits",39,"Rural Development and Land Reform","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformTransport equipment",39,"Rural Development and Land Reform","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Development and Land ReformVenues and facilities",39,"Rural Development and Land Reform","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaAgency and support/outsourced services",40,"Sport and Recreation South Africa","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaMinor Assets",40,"Sport and Recreation South Africa","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaCatering: Departmental activities",40,"Sport and Recreation South Africa","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaConsultants: Business and advisory services",40,"Sport and Recreation South Africa","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaConsumables: Stationery, printing and office supplies",40,"Sport and Recreation South Africa","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaEntertainment",40,"Sport and Recreation South Africa","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaInventory: Fuel, oil and gas",40,"Sport and Recreation South Africa","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaInventory: Other supplies",40,"Sport and Recreation South Africa","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaNon-profit institutions",40,"Sport and Recreation South Africa","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaOther fixed structures",40,"Sport and Recreation South Africa","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaProperty payments",40,"Sport and Recreation South Africa","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaSocial benefits",40,"Sport and Recreation South Africa","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sport and Recreation South AfricaTransport provided: Departmental activity",40,"Sport and Recreation South Africa","Transport provided: Departmental activity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatAdministrative fees",41,"Civilian Secretariat","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatAudit costs: External",41,"Civilian Secretariat","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatComputer services",41,"Civilian Secretariat","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatLegal services (G&S)",41,"Civilian Secretariat","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatConsumable supplies",41,"Civilian Secretariat","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatInventory: Food and food supplies",41,"Civilian Secretariat","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatInventory: Fuel, oil and gas",41,"Civilian Secretariat","Inventory: Fuel, oil and gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatMunicipal agencies and funds",41,"Civilian Secretariat","Municipal agencies and funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatOther fixed structures",41,"Civilian Secretariat","Other fixed structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatSalaries and wages",41,"Civilian Secretariat","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Civilian SecretariatTraining and development",41,"Civilian Secretariat","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU1979&BV1979","v":"Civilian SecretariatVenues and facilities"},41,"Civilian Secretariat","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransAdministrative fees",42,"Military Veterans","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransMinor Assets",42,"Military Veterans","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransCatering: Departmental activities",42,"Military Veterans","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransInfrastructure and planning services",42,"Military Veterans","Infrastructure and planning services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransConsumables: Stationery, printing and office supplies",42,"Military Veterans","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransHousing",42,"Military Veterans","Housing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransInventory: Materials and supplies",42,"Military Veterans","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransOperating payments",42,"Military Veterans","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransOther machinery and equipment",42,"Military Veterans","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransRental and hiring",42,"Military Veterans","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Military VeteransTravel and subsistence",42,"Military Veterans","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsAdvertising",43,"Traditional Affairs","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsCommunication (G&S)",43,"Traditional Affairs","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsConsumable supplies",43,"Traditional Affairs","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsEntertainment",43,"Traditional Affairs","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsInventory: Other supplies",43,"Traditional Affairs","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsNon-profit institutions",43,"Traditional Affairs","Non-profit institutions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsOther machinery and equipment",43,"Traditional Affairs","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditional AffairsTraining and development",43,"Traditional Affairs","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentAdministrative fees",44,"National School of Government","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2043&BV2043","v":"National School of GovernmentMinor Assets"},44,"National School of Government","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentCommunication (G&S)",44,"National School of Government","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentComputer services",44,"National School of Government","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentConsumables: Stationery, printing and office supplies",44,"National School of Government","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentContractors",44,"National School of Government","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentDepartmental agencies (non-business entities)",44,"National School of Government","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentEntertainment",44,"National School of Government","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentFleet services (including government motor transport)",44,"National School of Government","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInterest (Incl. interest on unitary payments (PPP))",44,"National School of Government","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Food and food supplies",44,"National School of Government","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Learner and teacher support material",44,"National School of Government","Inventory: Learner and teacher support material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Materials and supplies",44,"National School of Government","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Medical supplies",44,"National School of Government","Inventory: Medical supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentInventory: Other supplies",44,"National School of Government","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating leases",44,"National School of Government","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOperating payments",44,"National School of Government","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentOther machinery and equipment",44,"National School of Government","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentPayments for financial assets",44,"National School of Government","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentProperty payments",44,"National School of Government","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentRent on land",44,"National School of Government","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentRental and hiring",44,"National School of Government","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSalaries and wages",44,"National School of Government","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSocial contributions",44,"National School of Government","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentSoftware and other intangible assets",44,"National School of Government","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTraining and development",44,"National School of Government","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentTravel and subsistence",44,"National School of Government","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National School of GovernmentVenues and facilities",44,"National School of Government","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAdministrative fees",45,"Public Service Commission","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAdvertising",45,"Public Service Commission","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAgency and support/outsourced services",45,"Public Service Commission","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionMinor Assets",45,"Public Service Commission","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionAudit costs: External",45,"Public Service Commission","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionBursaries: Employees",45,"Public Service Commission","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionCatering: Departmental activities",45,"Public Service Commission","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionCommunication (G&S)",45,"Public Service Commission","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionComputer services",45,"Public Service Commission","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsultants: Business and advisory services",45,"Public Service Commission","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionLegal services (G&S)",45,"Public Service Commission","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsumable supplies",45,"Public Service Commission","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionConsumables: Stationery, printing and office supplies",45,"Public Service Commission","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionContractors",45,"Public Service Commission","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionEntertainment",45,"Public Service Commission","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionFleet services (including government motor transport)",45,"Public Service Commission","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionForeign governments and international organisations",45,"Public Service Commission","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInterest (Incl. interest on unitary payments (PPP))",45,"Public Service Commission","Interest (Incl. interest on unitary payments (PPP))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Clothing material and accessories",45,"Public Service Commission","Inventory: Clothing material and accessories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Learner and teacher support material",45,"Public Service Commission","Inventory: Learner and teacher support material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Materials and supplies",45,"Public Service Commission","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionInventory: Other supplies",45,"Public Service Commission","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOperating leases",45,"Public Service Commission","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOperating payments",45,"Public Service Commission","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOther machinery and equipment",45,"Public Service Commission","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionOther transfers to households",45,"Public Service Commission","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionPayments for financial assets",45,"Public Service Commission","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionProperty payments",45,"Public Service Commission","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionRent on land",45,"Public Service Commission","Rent on land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSalaries and wages",45,"Public Service Commission","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionSocial contributions",45,"Public Service Commission","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2107&BV2107","v":"Public Service CommissionSoftware and other intangible assets"},45,"Public Service Commission","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTraining and development",45,"Public Service Commission","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTransport equipment",45,"Public Service Commission","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionTravel and subsistence",45,"Public Service Commission","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Service CommissionVenues and facilities",45,"Public Service Commission","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAdministrative fees",46,"Government Communication and Information System","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAdvertising",46,"Government Communication and Information System","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAgency and support/outsourced services",46,"Government Communication and Information System","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemMinor Assets",46,"Government Communication and Information System","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemAudit costs: External",46,"Government Communication and Information System","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemBuildings",46,"Government Communication and Information System","Buildings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemBursaries: Employees",46,"Government Communication and Information System","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCatering: Departmental activities",46,"Government Communication and Information System","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemCommunication (G&S)",46,"Government Communication and Information System","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemComputer services",46,"Government Communication and Information System","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsultants: Business and advisory services",46,"Government Communication and Information System","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemLegal services (G&S)",46,"Government Communication and Information System","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumable supplies",46,"Government Communication and Information System","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemConsumables: Stationery, printing and office supplies",46,"Government Communication and Information System","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemContractors",46,"Government Communication and Information System","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemDepartmental agencies (non-business entities)",46,"Government Communication and Information System","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemFleet services (including government motor transport)",46,"Government Communication and Information System","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating leases",46,"Government Communication and Information System","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOperating payments",46,"Government Communication and Information System","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemOther machinery and equipment",46,"Government Communication and Information System","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemPayments for financial assets",46,"Government Communication and Information System","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemProperty payments",46,"Government Communication and Information System","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemRental and hiring",46,"Government Communication and Information System","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSalaries and wages",46,"Government Communication and Information System","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSocial benefits",46,"Government Communication and Information System","Social benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSocial contributions",46,"Government Communication and Information System","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemSoftware and other intangible assets",46,"Government Communication and Information System","Software and other intangible assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTraining and development",46,"Government Communication and Information System","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemTravel and subsistence",46,"Government Communication and Information System","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Communication and Information SystemVenues and facilities",46,"Government Communication and Information System","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAdministrative fees",47,"Centre for Public Service Innovation","Administrative fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAdvertising",47,"Centre for Public Service Innovation","Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAgency and support/outsourced services",47,"Centre for Public Service Innovation","Agency and support/outsourced services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationMinor Assets",47,"Centre for Public Service Innovation","Minor Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationAudit costs: External",47,"Centre for Public Service Innovation","Audit costs: External"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationBursaries: Employees",47,"Centre for Public Service Innovation","Bursaries: Employees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCatering: Departmental activities",47,"Centre for Public Service Innovation","Catering: Departmental activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationCommunication (G&S)",47,"Centre for Public Service Innovation","Communication (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationComputer services",47,"Centre for Public Service Innovation","Computer services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsultants: Business and advisory services",47,"Centre for Public Service Innovation","Consultants: Business and advisory services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationLegal services (G&S)",47,"Centre for Public Service Innovation","Legal services (G&S)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsumable supplies",47,"Centre for Public Service Innovation","Consumable supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationConsumables: Stationery, printing and office supplies",47,"Centre for Public Service Innovation","Consumables: Stationery, printing and office supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationContractors",47,"Centre for Public Service Innovation","Contractors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationDepartmental agencies (non-business entities)",47,"Centre for Public Service Innovation","Departmental agencies (non-business entities)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationEntertainment",47,"Centre for Public Service Innovation","Entertainment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationFleet services (including government motor transport)",47,"Centre for Public Service Innovation","Fleet services (including government motor transport)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationForeign governments and international organisations",47,"Centre for Public Service Innovation","Foreign governments and international organisations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationInventory: Food and food supplies",47,"Centre for Public Service Innovation","Inventory: Food and food supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationInventory: Materials and supplies",47,"Centre for Public Service Innovation","Inventory: Materials and supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationInventory: Other supplies",47,"Centre for Public Service Innovation","Inventory: Other supplies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating leases",47,"Centre for Public Service Innovation","Operating leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOperating payments",47,"Centre for Public Service Innovation","Operating payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOther machinery and equipment",47,"Centre for Public Service Innovation","Other machinery and equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationOther transfers to households",47,"Centre for Public Service Innovation","Other transfers to households"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationPayments for financial assets",47,"Centre for Public Service Innovation","Payments for financial assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationProperty payments",47,"Centre for Public Service Innovation","Property payments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationRental and hiring",47,"Centre for Public Service Innovation","Rental and hiring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationSalaries and wages",47,"Centre for Public Service Innovation","Salaries and wages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU2171&BV2171","v":"Centre for Public Service InnovationSocial contributions"},47,"Centre for Public Service Innovation","Social contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationTraining and development",47,"Centre for Public Service Innovation","Training and development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationTransport equipment",47,"Centre for Public Service Innovation","Transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationTravel and subsistence",47,"Centre for Public Service Innovation","Travel and subsistence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre for Public Service InnovationVenues and facilities",47,"Centre for Public Service Innovation","Venues and facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","Grand Total"]

{"sheet":"Function shifts","index":28,"n_rows":3326,"n_cols":41,"rows_kept":3326,"cut":false,"hidden":false,"merged":[[2494,9,2495,9],[2494,10,2494,13],[2492,6,2492,9],[2600,9,2601,9],[2600,10,2600,13],[2706,9,2707,9],[2706,10,2706,13],[1964,10,1964,13],[2070,9,2071,9],[2070,10,2070,13],[2176,9,2177,9],[2176,10,2176,13],[2174,6,2174,9],[2282,9,2283,9],[2282,10,2282,13],[2388,9,2389,9],[2388,10,2388,13],[2596,6,2596,9],[2598,6,2598,9],[2702,6,2702,9],[2704,6,2704,9],[1540,10,1540,13],[1538,6,1538,9],[1646,9,1647,9],[1646,10,1646,13],[1752,9,1753,9],[1752,10,1752,13],[1858,9,1859,9],[1858,10,1858,13],[1856,6,1856,9],[1642,6,1642,9],[1644,6,1644,9],[1748,6,1748,9],[1750,6,1750,9],[1854,6,1854,9],[1010,10,1010,13],[1116,9,1117,9],[1116,10,1116,13],[1222,9,1223,9],[1222,10,1222,13],[1220,6,1220,9],[1328,9,1329,9],[1328,10,1328,13],[1434,9,1435,9],[1434,10,1434,13],[1324,6,1324,9],[1326,6,1326,9],[1430,6,1430,9],[1432,6,1432,9],[586,9,587,9],[586,10,586,13],[584,6,584,9],[692,9,693,9],[692,10,692,13],[798,9,799,9],[798,10,798,13],[904,9,905,9],[904,10,904,13],[902,6,902,9],[370,6,370,9],[372,6,372,9],[476,6,476,9],[478,6,478,9],[582,6,582,9],[11,9,12,9],[11,10,11,13],[162,9,163,9],[162,10,162,13],[268,9,269,9],[268,10,268,13],[158,6,158,9],[160,6,160,9],[264,6,264,9],[266,6,266,9],[374,9,375,9],[374,10,374,13],[480,9,481,9],[480,10,480,13],[11,6,12,8],[1006,6,1006,9],[1008,6,1008,9],[1112,6,1112,9],[1114,6,1114,9],[1218,6,1218,9],[688,6,688,9],[690,6,690,9],[794,6,794,9],[796,6,796,9],[900,6,900,9],[1010,9,1011,9],[1536,6,1536,9],[1540,9,1541,9],[2278,6,2278,9],[2280,6,2280,9],[2384,6,2384,9],[2386,6,2386,9],[2490,6,2490,9],[1960,6,1960,9],[1962,6,1962,9],[2066,6,2066,9],[2068,6,2068,9],[2172,6,2172,9],[1964,9,1965,9]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B475:B5939)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F18:F47)","v":30}]
["FS'Var",{"$f":"B4-B3","v":30}]
["Check",{"$f":"B4-MAX(B37:B101)","v":30},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"Function shifts & Reconciliation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":7},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Economic Statistics"},{"$f":"Summary!$F33","v":"Population and Social Statistics"},{"$f":"Summary!$F34","v":"Methodology, Standards and Research"},{"$f":"Summary!$F35","v":"Statistical Support and Informatics"},{"$f":"Summary!$F36","v":"Statistical Collection and Outreach"},{"$f":"Summary!$F37","v":"Survey Operations"},{"$f":"Summary!$F38","v":0},{"$f":"Summary!$F39","v":0},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Departmental Management"},{"$f":"'2'!$F47","v":"Programme Management for Economic Statistics"},{"$f":"'3'!$F47","v":"Programme Management for Population and Social Statistics"},{"$f":"'4'!$F47","v":"Programme Management for Methodology, Standards and Research"},{"$f":"'5'!$F47","v":"Programme Management for Statistical Support and Informatics"},{"$f":"'6'!$F47","v":"Programme Management for Statistical Collection and Outreach"},{"$f":"'7'!$F47","v":"Programme Management for Survey Operations"},{"$f":"'8'!$F47","v":0},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!$F47","v":0},{"$f":"'12'!$F47","v":0},{"$f":"'13'!$F47","v":0},{"$f":"'14'!$F47","v":0},{"$f":"'15'!$F47","v":0},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G136:R136,\">=0.5\")+COUNTIF(G136:R136,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":"Inconsistencies with Summary Sheet"},"Audited outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Corporate Services"},{"$f":"'2'!$F48","v":"Short Term Indicators"},{"$f":"'3'!$F48","v":"Population Statistics"},{"$f":"'4'!$F48","v":"Policy Research and Analysis"},{"$f":"'5'!$F48","v":"Geography Services"},{"$f":"'6'!$F48","v":"International Statistical Development and Cooperation"},{"$f":"'7'!$F48","v":"Census and Community Survey Operations"},{"$f":"'8'!$F48","v":0},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!$F48","v":0},{"$f":"'12'!$F48","v":0},{"$f":"'13'!$F48","v":0},{"$f":"'14'!$F48","v":0},{"$f":"'15'!$F48","v":0},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Financial Administration"},{"$f":"'2'!$F49","v":"Structural Industry Statistics"},{"$f":"'3'!$F49","v":"Health and Vital Statistics"},{"$f":"'4'!$F49","v":"Methodology and Evaluation"},{"$f":"'5'!$F49","v":"Geography Frames"},{"$f":"'6'!$F49","v":"Provincial and District Offices"},{"$f":"'7'!$F49","v":"Household Survey Operations"},{"$f":"'8'!$F49","v":0},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!$F49","v":0},{"$f":"'12'!$F49","v":0},{"$f":"'13'!$F49","v":0},{"$f":"'14'!$F49","v":0},{"$f":"'15'!$F49","v":0},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Internal Audit"},{"$f":"'2'!$F50","v":"Price Statistics"},{"$f":"'3'!$F50","v":"Social Statistics"},{"$f":"'4'!$F50","v":"Survey Standards"},{"$f":"'5'!$F50","v":"Publication Services"},{"$f":"'6'!$F50","v":"Stakeholder Relations and Marketing"},{"$f":"'7'!$F50","v":"Corporate Data Processing"},{"$f":"'8'!$F50","v":0},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!$F50","v":0},{"$f":"'12'!$F50","v":0},{"$f":"'13'!$F50","v":0},{"$f":"'14'!$F50","v":0},{"$f":"'15'!$F50","v":0},{"$f":"Direct_charges!$F50","v":0}]
[1,null,null,null,null,"Appropriation account / Financial statements",2156435,2273540,2538108,2326571,null,null,null,null,{"$f":"SUM(J15:N15)","v":2326571},2547490,2655420,null,null,null,null,null,null,null,null,{"$f":"'1'!$F51","v":"National Statistics System"},{"$f":"'2'!$F51","v":"Private Sector Finance Statistics"},{"$f":"'3'!$F51","v":"Demographic Analysis"},{"$f":"'4'!$F51","v":"Business Register"},{"$f":"'5'!$F51","v":"Data Management and Technology"},{"$f":"'6'!$F51","v":"Corporate Communications"},{"$f":"'7'!$F51","v":"Survey Coordination, Monitoring and Evaluation"},{"$f":"'8'!$F51","v":0},{"$f":"'9'!$F51","v":0},{"$f":"'10'!$F51","v":0},{"$f":"'11'!$F51","v":0},{"$f":"'12'!$F51","v":0},{"$f":"'13'!$F51","v":0},{"$f":"'14'!$F51","v":0},{"$f":"'15'!$F51","v":0},{"$f":"Direct_charges!$F51","v":0}]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",0,0,0,0,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,{"$f":"'1'!$F52","v":"Office Accommodation"},{"$f":"'2'!$F52","v":"Government Finance Statistics"},{"$f":"'3'!$F52","v":"Labour Statistics"},{"$f":"'4'!$F52","v":0},{"$f":"'5'!$F52","v":"Business Modernisation"},{"$f":"'6'!$F52","v":0},{"$f":"'7'!$F52","v":0},{"$f":"'8'!$F52","v":0},{"$f":"'9'!$F52","v":0},{"$f":"'10'!$F52","v":0},{"$f":"'11'!$F52","v":0},{"$f":"'12'!$F52","v":0},{"$f":"'13'!$F52","v":0},{"$f":"'14'!$F52","v":0},{"$f":"'15'!$F52","v":0},{"$f":"Direct_charges!$F52","v":0}]
[1,null,null,null,null,"Other adjustments/Function shifts:",{"$f":"SUM(G18:G48)","v":0},0,{"$f":"SUM(I18:I48)","v":0},0,0,0,0,0,0,{"$f":"SUM(P18:P48)","v":0},{"$f":"SUM(Q18:Q48)","v":0},{"$f":"SUM(R18:R48)","v":0},null,null,null,null,null,null,null,{"$f":"'1'!$F53","v":0},{"$f":"'2'!$F53","v":"National Accounts"},{"$f":"'3'!$F53","v":"Poverty and Inequality Statistics"},{"$f":"'4'!$F53","v":0},{"$f":"'5'!$F53","v":0},{"$f":"'6'!$F53","v":0},{"$f":"'7'!$F53","v":0},{"$f":"'8'!$F53","v":0},{"$f":"'9'!$F53","v":0},{"$f":"'10'!$F53","v":0},{"$f":"'11'!$F53","v":0},{"$f":"'12'!$F53","v":0},{"$f":"'13'!$F53","v":0},{"$f":"'14'!$F53","v":0},{"$f":"'15'!$F53","v":0},{"$f":"Direct_charges!$F53","v":0}]
[{"$f":"IF(SUM(COUNTIF(G18:N18,\"<>0\")-COUNTBLANK(G18:N18))<>0,1,0)","v":0},null,null,null,null,0,{"$f":"SUMIF($F$156:$F$2793,$F18,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F18,P$156:P$2793)","v":0},0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":0},{"$f":"'2'!$F54","v":"Economic Analysis"},{"$f":"'3'!$F54","v":0},{"$f":"'4'!$F54","v":0},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!$F54","v":0},{"$f":"'12'!$F54","v":0},{"$f":"'13'!$F54","v":0},{"$f":"'14'!$F54","v":0},{"$f":"'15'!$F54","v":0},{"$f":"Direct_charges!$F54","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":0},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":0},{"$f":"'4'!$F55","v":0},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!$F55","v":0},{"$f":"'12'!$F55","v":0},{"$f":"'13'!$F55","v":0},{"$f":"'14'!$F55","v":0},{"$f":"'15'!$F55","v":0},{"$f":"Direct_charges!$F55","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":0},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":0},{"$f":"'4'!$F56","v":0},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!$F56","v":0},{"$f":"'12'!$F56","v":0},{"$f":"'13'!$F56","v":0},{"$f":"'14'!$F56","v":0},{"$f":"'15'!$F56","v":0},{"$f":"Direct_charges!$F56","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J21:N21)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":0},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":0},{"$f":"'4'!$F57","v":0},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!$F57","v":0},{"$f":"'12'!$F57","v":0},{"$f":"'13'!$F57","v":0},{"$f":"'14'!$F57","v":0},{"$f":"'15'!$F57","v":0},{"$f":"Direct_charges!$F57","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":0},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!$F58","v":0},{"$f":"'12'!$F58","v":0},{"$f":"'13'!$F58","v":0},{"$f":"'14'!$F58","v":0},{"$f":"'15'!$F58","v":0},{"$f":"Direct_charges!$F58","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":0},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!$F59","v":0},{"$f":"'12'!$F59","v":0},{"$f":"'13'!$F59","v":0},{"$f":"'14'!$F59","v":0},{"$f":"'15'!$F59","v":0},{"$f":"Direct_charges!$F59","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":0},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!$F60","v":0},{"$f":"'12'!$F60","v":0},{"$f":"'13'!$F60","v":0},{"$f":"'14'!$F60","v":0},{"$f":"'15'!$F60","v":0},{"$f":"Direct_charges!$F60","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":0},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!$F61","v":0},{"$f":"'12'!$F61","v":0},{"$f":"'13'!$F61","v":0},{"$f":"'14'!$F61","v":0},{"$f":"'15'!$F61","v":0},{"$f":"Direct_charges!$F61","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!$F62","v":0},{"$f":"'12'!$F62","v":0},{"$f":"'13'!$F62","v":0},{"$f":"'14'!$F62","v":0},{"$f":"'15'!$F62","v":0},{"$f":"Direct_charges!$F62","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!$F63","v":0},{"$f":"'12'!$F63","v":0},{"$f":"'13'!$F63","v":0},{"$f":"'14'!$F63","v":0},{"$f":"'15'!$F63","v":0},{"$f":"Direct_charges!$F63","v":0}]
[0,null,null,null,null,0,{"$f":"SUMIF($F$156:$F$2793,$F28,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!$F64","v":0},{"$f":"'12'!$F64","v":0},{"$f":"'13'!$F64","v":0},{"$f":"'14'!$F64","v":0},{"$f":"'15'!$F64","v":0},{"$f":"Direct_charges!$F64","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!$F65","v":0},{"$f":"'12'!$F65","v":0},{"$f":"'13'!$F65","v":0},{"$f":"'14'!$F65","v":0},{"$f":"'15'!$F65","v":0},{"$f":"Direct_charges!$F65","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!$F66","v":0},{"$f":"'12'!$F66","v":0},{"$f":"'13'!$F66","v":0},{"$f":"'14'!$F66","v":0},{"$f":"'15'!$F66","v":0},{"$f":"Direct_charges!$F66","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!$F67","v":0},{"$f":"'12'!$F67","v":0},{"$f":"'13'!$F67","v":0},{"$f":"'14'!$F67","v":0},{"$f":"'15'!$F67","v":0},{"$f":"Direct_charges!$F67","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J32:N32)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!$F68","v":0},{"$f":"'12'!$F68","v":0},{"$f":"'13'!$F68","v":0},{"$f":"'14'!$F68","v":0},{"$f":"'15'!$F68","v":0},{"$f":"Direct_charges!$F68","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J33:N33)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!$F69","v":0},{"$f":"'12'!$F69","v":0},{"$f":"'13'!$F69","v":0},{"$f":"'14'!$F69","v":0},{"$f":"'15'!$F69","v":0},{"$f":"Direct_charges!$F69","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J34:N34)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!$F70","v":0},{"$f":"'12'!$F70","v":0},{"$f":"'13'!$F70","v":0},{"$f":"'14'!$F70","v":0},{"$f":"'15'!$F70","v":0},{"$f":"Direct_charges!$F70","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!$F71","v":0},{"$f":"'12'!$F71","v":0},{"$f":"'13'!$F71","v":0},{"$f":"'14'!$F71","v":0},{"$f":"'15'!$F71","v":0},{"$f":"Direct_charges!$F71","v":0}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z35,\"<>0\")","v":6},{"$f":"COUNTIF(AA11:AA35,\"<>0\")","v":8},7,5,6,5,5,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,{"$f":"SUMIF($F$156:$F$2793,$F38,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"NMOS"]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(Cover!$BA6,4)&\" Function Shift\"","v":"2017 Function Shift"}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(Cover!$BA7,4)&\" Function Shift\"","v":"2018 Function Shift"}]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J46:N46)","v":0},0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(J47:N47)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G15:G17)","v":2156435},{"$f":"SUM(H15:H17)","v":2273540},2538108,2326571,0,0,0,0,2326571,{"$f":"SUM(P15:P17)","v":2547490},{"$f":"SUM(Q15:Q17)","v":2655420},{"$f":"SUM(R15:R17)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G50:N50,\"<>0\")-COUNTBLANK(G50:N50))<>0,1,0)","v":0},null,null,null,null,"Current payments",{"$f":"SUM(G51,G54,G93)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(P51,P54,P93)","v":0},0,0]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G52:G53)","v":0},{"$f":"SUM(H52:H53)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P52:P53)","v":0},0,0]
[0,null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$156:$F$2793,$F52,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F52,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,0,0,0,0,{"$f":"SUM(J55:N55)","v":0},0,0,0]
[null,null,null,null,null,"Advertising",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Minor assets",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Audit costs: External",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Bursaries: Employees",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Catering: Departmental activities",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Communication (G&S)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Computer services",{"$f":"SUMIF($F$156:$F$2793,$F62,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consultants: Business and advisory services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Infrastructure and planning services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Laboratory services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Legal services (G&S)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Science and technological services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Contractors",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Agency and support/outsourced services",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Entertainment",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Housing",{"$f":"SUMIF($F$156:$F$2793,$F72,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F72,P$156:P$2793)","v":0},0,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Farming supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Food and food supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Materials and supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Medical supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Medicine",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Medsas inventory interface",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"SUMIF($F$156:$F$2793,$F82,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consumable supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Operating leases",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rental and hiring",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Property payments",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Transport provided: Departmental activity",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Travel and subsistence",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Training and development",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Operating payments",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Venues and facilities",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G94:G95)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P94:P95)","v":0},0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$156:$F$2793,$F94,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F94,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G97,G104,G107:G109,G116:G117)","v":0},{"$f":"SUM(H97,H104,H107:H109,H116:H117)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P97,P104,P107:P109,P116:P117)","v":0},0,0]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G98:G101)","v":0},{"$f":"SUM(H98:H101)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P98:P101)","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$156:$F$2793,$F98,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F98,P$156:P$2793)","v":0},0,0]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,0,0,0,0,{"$f":"SUM(J99:N99)","v":0},0,0,0]
[null,null,null,null,null,"Provincial agencies and funds",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,0,0,0,0,{"$f":"SUM(J102:N102)","v":0},0,0,0]
[null,null,null,null,null,"Municipal agencies and funds",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G110:G113)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P110:P113)","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUMIF($F$156:$F$2793,$F110,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F110,P$156:P$2793)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,0,0,0,0,{"$f":"SUM(J111:N111)","v":0},0,0,0]
[null,null,null,null,null,"Other transfers to public corporations",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,0,0,0,0,{"$f":"SUM(J114:N114)","v":0},0,0,0]
[null,null,null,null,null,"Other transfers to private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G118:G119)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P118:P119)","v":0},0,0]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$156:$F$2793,$F118,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F118,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G121,G124,G127:G131)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P121,P124,P127:P131)","v":0},0,0]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G122:G123)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P122:P123)","v":0},0,0]
[0,null,null,null,null,"Buildings",{"$f":"SUMIF($F$156:$F$2793,$F122,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F122,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P125:P126)","v":0},0,0]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$156:$F$2793,$F125,G$156:G$2793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$156:$F$2793,$F125,P$156:P$2793)","v":0},0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G50,G96,G120,G132)","v":0},0,{"$f":"SUM(I50,I96,I120,I132)","v":0},0,0,0,0,0,0,{"$f":"SUM(P50,P96,P120,P132)","v":0},0,0]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G136:O136,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":"Variance from Summary sheet"},{"$f":"(G49+NMOS!G49)-Summary!I54","v":0},{"$f":"(H49+NMOS!H49)-Summary!J54","v":0},{"$f":"(I49+NMOS!I49)-Summary!L54","v":0},{"$f":"(J49+NMOS!J49)-Summary!M54","v":180258},{"$f":"(K49+NMOS!K49)-Summary!N54","v":-31249},{"$f":"(L49+NMOS!L49)-Summary!O54","v":0},{"$f":"(M49+NMOS!M49)-Summary!P54","v":0},{"$f":"(N49+NMOS!N49)-Summary!Q54","v":0},{"$f":"(O49+NMOS!O49)-Summary!R54","v":149009},{"$f":"(P49+NMOS!P49)-Summary!AB54","v":298721},{"$f":"(Q49+NMOS!Q49)-Summary!AK54","v":346295},{"$f":"(R49+NMOS!R49)-Summary!AT54","v":-2331372.8631038335}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[{"$f":"IF(SUM(COUNTIF(G154:N154,\"<>0\")-COUNTBLANK(G154:N154))<>0,1,0)","v":0},null,null,null,null,"Indicator"]
[{"$f":"IF(SUM(COUNTIF(G155:N155,\"<>0\")-COUNTBLANK(G155:N155))<>0,1,0)","v":0},null,null,null,null,0]
[1,null,null,null,1,"Description"]
[1,null,null,null,null,0,{"$f":"G249","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F159,Z10:AO10)","v":15}]
[{"$f":"IF(SUM(COUNTIF(G162:N162,\"<>0\")-COUNTBLANK(G162:N162))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G166,G169,G208)","v":0},{"$f":"SUM(H166,H169,H208)","v":0},0,0,0,0,0,0,{"$f":"SUM(J165:N165)","v":0},{"$f":"SUM(P166,P169,P208)","v":0},0,0]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G167:G168)","v":0},{"$f":"SUM(H167:H168)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P167:P168)","v":0},{"$f":"SUM(Q167:Q168)","v":0},{"$f":"SUM(R167:R168)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,{"$f":"SUM(J168:N168)","v":0},0,0]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G170:G207)","v":0},{"$f":"SUM(H170:H207)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P170:P207)","v":0},{"$f":"SUM(Q170:Q207)","v":0},{"$f":"SUM(R170:R207)","v":0}]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J170:N170)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G209:G210)","v":0},{"$f":"SUM(H209:H210)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P209:P210)","v":0},{"$f":"SUM(Q209:Q210)","v":0},{"$f":"SUM(R209:R210)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G212,G219,G222:G224,G231:G232)","v":0},{"$f":"SUM(H212,H219,H222:H224,H231:H232)","v":0},0,0,{"$f":"SUM(K212,K219,K222:K224,K231:K232)","v":0},0,0,0,0,{"$f":"SUM(P212,P219,P222:P224,P231:P232)","v":0},{"$f":"SUM(Q212,Q219,Q222:Q224,Q231:Q232)","v":0},{"$f":"SUM(R212,R219,R222:R224,R231:R232)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G213+G216","v":0},{"$f":"+H213+H216","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G214:G215)","v":0},{"$f":"SUM(H214:H215)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J214:N214)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G217:G218)","v":0},{"$f":"SUM(H217:H218)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J217:N217)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G220:G221)","v":0},{"$f":"SUM(H220:H221)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P220:P221)","v":0},{"$f":"SUM(Q220:Q221)","v":0},{"$f":"SUM(R220:R221)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G224:N224,\"<>0\")-COUNTBLANK(G224:N224))<>0,1,0)","v":0},null,null,null,null,"Public corporations and private enterprises",{"$f":"+G225+G228","v":0},{"$f":"+H225+H228","v":0},0,0,0,0,0,0,{"$f":"SUM(J224:N224)","v":0},{"$f":"+P225+P228","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G225:N225,\"<>0\")-COUNTBLANK(G225:N225))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G226:G227)","v":0},{"$f":"SUM(H226:H227)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P226:P227)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G229:G230)","v":0},{"$f":"SUM(H229:H230)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J229:N229)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G233:G234)","v":0},{"$f":"SUM(H233:H234)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P233:P234)","v":0},{"$f":"SUM(Q233:Q234)","v":0},{"$f":"SUM(R233:R234)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G236,G239,G242:G246)","v":0},{"$f":"SUM(H236,H239,H242:H246)","v":0},0,0,{"$f":"SUM(K236,K239,K242:K246)","v":0},0,0,0,0,{"$f":"SUM(P236,P239,P242:P246)","v":0},{"$f":"SUM(Q236,Q239,Q242:Q246)","v":0},{"$f":"SUM(R236,R239,R242:R246)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G237:G238)","v":0},0,0,0,{"$f":"SUM(K237:K238)","v":0},0,0,0,0,{"$f":"SUM(P237:P238)","v":0},{"$f":"SUM(Q237:Q238)","v":0},{"$f":"SUM(R237:R238)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G240:G241)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P240:P241)","v":0},{"$f":"SUM(Q240:Q241)","v":0},{"$f":"SUM(R240:R241)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,{"$f":"SUM(J240:N240)","v":0},0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G165,G211,G235,G247)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P165,P211,P235,P247)","v":0},{"$f":"SUM(Q165,Q211,Q235,Q247)","v":0},{"$f":"SUM(R165,R211,R235,R247)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,2,"Description"]
[1,null,null,null,null,0,{"$f":"G355","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G268:N268,\"<>0\")-COUNTBLANK(G268:N268))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G272,G275,G314)","v":0},{"$f":"SUM(H272,H275,H314)","v":0},{"$f":"SUM(I272,I275,I314)","v":0},{"$f":"SUM(J272,J275,J314)","v":0},{"$f":"SUM(K272,K275,K314)","v":0},{"$f":"SUM(L272,L275,L314)","v":0},{"$f":"SUM(M272,M275,M314)","v":0},{"$f":"SUM(N272,N275,N314)","v":0},{"$f":"SUM(J271:N271)","v":0},{"$f":"SUM(P272,P275,P314)","v":0},{"$f":"SUM(Q272,Q275,Q314)","v":0},{"$f":"SUM(R272,R275,R314)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G273:G274)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J272:N272)","v":0},{"$f":"SUM(P273:P274)","v":0},{"$f":"SUM(Q273:Q274)","v":0},{"$f":"SUM(R273:R274)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G276:G313)","v":0},{"$f":"SUM(H276:H313)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P276:P313)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J276:N276)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G315:G316)","v":0},{"$f":"SUM(H315:H316)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P315:P316)","v":0},{"$f":"SUM(Q315:Q316)","v":0},{"$f":"SUM(R315:R316)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G318,G325,G328:G330,G337:G338)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P318,P325,P328:P330,P337:P338)","v":0},{"$f":"SUM(Q318,Q325,Q328:Q330,Q337:Q338)","v":0},{"$f":"SUM(R318,R325,R328:R330,R337:R338)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G319+G322","v":0},{"$f":"+H319+H322","v":0},0,0,0,0,0,0,0,{"$f":"+P319+P322","v":0},{"$f":"+Q319+Q322","v":0},{"$f":"+R319+R322","v":0}]
[{"$f":"IF(SUM(COUNTIF(G320:N320,\"<>0\")-COUNTBLANK(G320:N320))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G320:G321)","v":0},{"$f":"SUM(H320:H321)","v":0},0,0,0,0,0,0,{"$f":"SUM(J319:N319)","v":0},{"$f":"SUM(P320:P321)","v":0},{"$f":"SUM(Q320:Q321)","v":0},{"$f":"SUM(R320:R321)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J320:N320)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G323:N323,\"<>0\")-COUNTBLANK(G323:N323))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G323:G324)","v":0},{"$f":"SUM(H323:H324)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J323:N323)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G326:G327)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P326:P327)","v":0},{"$f":"SUM(Q326:Q327)","v":0},{"$f":"SUM(R326:R327)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G331+G334","v":0},{"$f":"+H331+H334","v":0},0,0,0,0,0,0,0,{"$f":"+P331+P334","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G332:G333)","v":0},{"$f":"SUM(H332:H333)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P332:P333)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J332:N332)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G335:G336)","v":0},{"$f":"SUM(H335:H336)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J335:N335)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G339:G340)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P339:P340)","v":0},{"$f":"SUM(Q339:Q340)","v":0},{"$f":"SUM(R339:R340)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G342,G345,G348:G352)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P342,P345,P348:P352)","v":0},{"$f":"SUM(Q342,Q345,Q348:Q352)","v":0},{"$f":"SUM(R342,R345,R348:R352)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G343:G344)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P343:P344)","v":0},{"$f":"SUM(Q343:Q344)","v":0},{"$f":"SUM(R343:R344)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G346:G347)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P346:P347)","v":0},{"$f":"SUM(Q346:Q347)","v":0},{"$f":"SUM(R346:R347)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G271,G317,G341,G353)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P271,P317,P341,P353)","v":0},{"$f":"SUM(Q271,Q317,Q341,Q353)","v":0},{"$f":"SUM(R271,R317,R341,R353)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,3,"Description"]
[1,null,null,null,null,0,{"$f":"G461","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G374:N374,\"<>0\")-COUNTBLANK(G374:N374))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G378,G381,G420)","v":0},{"$f":"SUM(H378,H381,H420)","v":0},{"$f":"SUM(I378,I381,I420)","v":0},{"$f":"SUM(J378,J381,J420)","v":0},{"$f":"SUM(K378,K381,K420)","v":0},{"$f":"SUM(L378,L381,L420)","v":0},{"$f":"SUM(M378,M381,M420)","v":0},{"$f":"SUM(N378,N381,N420)","v":0},{"$f":"SUM(J377:N377)","v":0},{"$f":"SUM(P378,P381,P420)","v":0},{"$f":"SUM(Q378,Q381,Q420)","v":0},{"$f":"SUM(R378,R381,R420)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G379:G380)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J378:N378)","v":0},{"$f":"SUM(P379:P380)","v":0},{"$f":"SUM(Q379:Q380)","v":0},{"$f":"SUM(R379:R380)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G382:G419)","v":0},{"$f":"SUM(H382:H419)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P382:P419)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J382:N382)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G421:G422)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P421:P422)","v":0},{"$f":"SUM(Q421:Q422)","v":0},{"$f":"SUM(R421:R422)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G424,G431,G434:G436,G443:G444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P424,P431,P434:P436,P443:P444)","v":0},{"$f":"SUM(Q424,Q431,Q434:Q436,Q443:Q444)","v":0},{"$f":"SUM(R424,R431,R434:R436,R443:R444)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G425+G428","v":0},{"$f":"+H425+H428","v":0},{"$f":"+I425+I428","v":0},{"$f":"+J425+J428","v":0},{"$f":"+K425+K428","v":0},{"$f":"+L425+L428","v":0},{"$f":"+M425+M428","v":0},{"$f":"+N425+N428","v":0},0,{"$f":"+P425+P428","v":0},{"$f":"+Q425+Q428","v":0},{"$f":"+R425+R428","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G426:G427)","v":0},{"$f":"SUM(H426:H427)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P426:P427)","v":0},{"$f":"SUM(Q426:Q427)","v":0},{"$f":"SUM(R426:R427)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J426:N426)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G429:G430)","v":0},{"$f":"SUM(H429:H430)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J429:N429)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G432:G433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P432:P433)","v":0},{"$f":"SUM(Q432:Q433)","v":0},{"$f":"SUM(R432:R433)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G437+G440","v":0},{"$f":"+H437+H440","v":0},0,0,0,0,0,0,0,{"$f":"+P437+P440","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G438:G439)","v":0},{"$f":"SUM(H438:H439)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P438:P439)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J438:N438)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G441:G442)","v":0},{"$f":"SUM(H441:H442)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J441:N441)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G445:G446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P445:P446)","v":0},{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G448,G451,G454:G458)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P448,P451,P454:P458)","v":0},{"$f":"SUM(Q448,Q451,Q454:Q458)","v":0},{"$f":"SUM(R448,R451,R454:R458)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G449:G450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P449:P450)","v":0},{"$f":"SUM(Q449:Q450)","v":0},{"$f":"SUM(R449:R450)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G452:G453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P452:P453)","v":0},{"$f":"SUM(Q452:Q453)","v":0},{"$f":"SUM(R452:R453)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G377,G423,G447,G459)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P377,P423,P447,P459)","v":0},{"$f":"SUM(Q377,Q423,Q447,Q459)","v":0},{"$f":"SUM(R377,R423,R447,R459)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,4,"Description"]
[1,null,null,null,null,0,{"$f":"G567","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G480:N480,\"<>0\")-COUNTBLANK(G480:N480))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G484,G487,G526)","v":0},{"$f":"SUM(H484,H487,H526)","v":0},{"$f":"SUM(I484,I487,I526)","v":0},{"$f":"SUM(J484,J487,J526)","v":0},{"$f":"SUM(K484,K487,K526)","v":0},{"$f":"SUM(L484,L487,L526)","v":0},{"$f":"SUM(M484,M487,M526)","v":0},{"$f":"SUM(N484,N487,N526)","v":0},{"$f":"SUM(J483:N483)","v":0},{"$f":"SUM(P484,P487,P526)","v":0},{"$f":"SUM(Q484,Q487,Q526)","v":0},{"$f":"SUM(R484,R487,R526)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G485:G486)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J484:N484)","v":0},{"$f":"SUM(P485:P486)","v":0},{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G488:G525)","v":0},{"$f":"SUM(H488:H525)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P488:P525)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J488:N488)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G527:G528)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P527:P528)","v":0},{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G530,G537,G540:G542,G549:G550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P530,P537,P540:P542,P549:P550)","v":0},{"$f":"SUM(Q530,Q537,Q540:Q542,Q549:Q550)","v":0},{"$f":"SUM(R530,R537,R540:R542,R549:R550)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G531+G534","v":0},{"$f":"+H531+H534","v":0},{"$f":"+I531+I534","v":0},{"$f":"+J531+J534","v":0},{"$f":"+K531+K534","v":0},{"$f":"+L531+L534","v":0},{"$f":"+M531+M534","v":0},{"$f":"+N531+N534","v":0},0,{"$f":"+P531+P534","v":0},{"$f":"+Q531+Q534","v":0},{"$f":"+R531+R534","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P532:P533)","v":0},{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J532:N532)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G535:G536)","v":0},{"$f":"SUM(H535:H536)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J535:N535)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G538:G539)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P538:P539)","v":0},{"$f":"SUM(Q538:Q539)","v":0},{"$f":"SUM(R538:R539)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G543+G546","v":0},{"$f":"+H543+H546","v":0},0,0,0,0,0,0,0,{"$f":"+P543+P546","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G544:G545)","v":0},{"$f":"SUM(H544:H545)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P544:P545)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J544:N544)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J547:N547)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G551:G552)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P551:P552)","v":0},{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G554,G557,G560:G564)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P554,P557,P560:P564)","v":0},{"$f":"SUM(Q554,Q557,Q560:Q564)","v":0},{"$f":"SUM(R554,R557,R560:R564)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G555:G556)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P555:P556)","v":0},{"$f":"SUM(Q555:Q556)","v":0},{"$f":"SUM(R555:R556)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G558:G559)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P558:P559)","v":0},{"$f":"SUM(Q558:Q559)","v":0},{"$f":"SUM(R558:R559)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G483,G529,G553,G565)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P483,P529,P553,P565)","v":0},{"$f":"SUM(Q483,Q529,Q553,Q565)","v":0},{"$f":"SUM(R483,R529,R553,R565)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G571:N571,\"<>0\")-COUNTBLANK(G571:N571))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,5,"Description"]
[1,null,null,null,null,0,{"$f":"G673","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G586:N586,\"<>0\")-COUNTBLANK(G586:N586))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G590,G593,G632)","v":0},{"$f":"SUM(H590,H593,H632)","v":0},{"$f":"SUM(I590,I593,I632)","v":0},{"$f":"SUM(J590,J593,J632)","v":0},{"$f":"SUM(K590,K593,K632)","v":0},{"$f":"SUM(L590,L593,L632)","v":0},{"$f":"SUM(M590,M593,M632)","v":0},{"$f":"SUM(N590,N593,N632)","v":0},{"$f":"SUM(J589:N589)","v":0},{"$f":"SUM(P590,P593,P632)","v":0},{"$f":"SUM(Q590,Q593,Q632)","v":0},{"$f":"SUM(R590,R593,R632)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G591:G592)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J590:N590)","v":0},{"$f":"SUM(P591:P592)","v":0},{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Goods and services",{"$f":"SUM(G594:G631)","v":0},{"$f":"SUM(H594:H631)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P594:P631)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J594:N594)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G633:G634)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P633:P634)","v":0},{"$f":"SUM(Q633:Q634)","v":0},{"$f":"SUM(R633:R634)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G636,G643,G646:G648,G655:G656)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P636,P643,P646:P648,P655:P656)","v":0},{"$f":"SUM(Q636,Q643,Q646:Q648,Q655:Q656)","v":0},{"$f":"SUM(R636,R643,R646:R648,R655:R656)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G637+G640","v":0},{"$f":"+H637+H640","v":0},{"$f":"+I637+I640","v":0},{"$f":"+J637+J640","v":0},{"$f":"+K637+K640","v":0},{"$f":"+L637+L640","v":0},{"$f":"+M637+M640","v":0},{"$f":"+N637+N640","v":0},0,{"$f":"+P637+P640","v":0},{"$f":"+Q637+Q640","v":0},{"$f":"+R637+R640","v":0}]
[0,null,null,null,null,"Provinces",{"$f":"SUM(G638:G639)","v":0},{"$f":"SUM(H638:H639)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P638:P639)","v":0},{"$f":"SUM(Q638:Q639)","v":0},{"$f":"SUM(R638:R639)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J638:N638)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",{"$f":"SUM(G641:G642)","v":0},{"$f":"SUM(H641:H642)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G644:G645)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P644:P645)","v":0},{"$f":"SUM(Q644:Q645)","v":0},{"$f":"SUM(R644:R645)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G649+G652","v":0},{"$f":"+H649+H652","v":0},0,0,0,0,0,0,0,{"$f":"+P649+P652","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUM(G650:G651)","v":0},{"$f":"SUM(H650:H651)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P650:P651)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J650:N650)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",{"$f":"SUM(G653:G654)","v":0},{"$f":"SUM(H653:H654)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G657:G658)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P657:P658)","v":0},{"$f":"SUM(Q657:Q658)","v":0},{"$f":"SUM(R657:R658)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G660,G663,G666:G670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P660,P663,P666:P670)","v":0},{"$f":"SUM(Q660,Q663,Q666:Q670)","v":0},{"$f":"SUM(R660,R663,R666:R670)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G661:G662)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P661:P662)","v":0},{"$f":"SUM(Q661:Q662)","v":0},{"$f":"SUM(R661:R662)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G664:G665)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P664:P665)","v":0},{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G589,G635,G659,G671)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P589,P635,P659,P671)","v":0},{"$f":"SUM(Q589,Q635,Q659,Q671)","v":0},{"$f":"SUM(R589,R635,R659,R671)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G677:N677,\"<>0\")-COUNTBLANK(G677:N677))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,6,"Description"]
[1,null,null,null,null,0,{"$f":"G779","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G692:N692,\"<>0\")-COUNTBLANK(G692:N692))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G696,G699,G738)","v":0},{"$f":"SUM(H696,H699,H738)","v":0},{"$f":"SUM(I696,I699,I738)","v":0},{"$f":"SUM(J696,J699,J738)","v":0},{"$f":"SUM(K696,K699,K738)","v":0},{"$f":"SUM(L696,L699,L738)","v":0},{"$f":"SUM(M696,M699,M738)","v":0},{"$f":"SUM(N696,N699,N738)","v":0},{"$f":"SUM(J695:N695)","v":0},{"$f":"SUM(P696,P699,P738)","v":0},{"$f":"SUM(Q696,Q699,Q738)","v":0},{"$f":"SUM(R696,R699,R738)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G697:G698)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J696:N696)","v":0},{"$f":"SUM(P697:P698)","v":0},{"$f":"SUM(Q697:Q698)","v":0},{"$f":"SUM(R697:R698)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G700:N700,\"<>0\")-COUNTBLANK(G700:N700))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G700:G737)","v":0},{"$f":"SUM(H700:H737)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P700:P737)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J700:N700)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G739:G740)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P739:P740)","v":0},{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G742,G749,G752:G754,G761:G762)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P742,P749,P752:P754,P761:P762)","v":0},{"$f":"SUM(Q742,Q749,Q752:Q754,Q761:Q762)","v":0},{"$f":"SUM(R742,R749,R752:R754,R761:R762)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G743+G746","v":0},{"$f":"+H743+H746","v":0},{"$f":"+I743+I746","v":0},{"$f":"+J743+J746","v":0},{"$f":"+K743+K746","v":0},{"$f":"+L743+L746","v":0},{"$f":"+M743+M746","v":0},{"$f":"+N743+N746","v":0},0,{"$f":"+P743+P746","v":0},{"$f":"+Q743+Q746","v":0},{"$f":"+R743+R746","v":0}]
[{"$f":"IF(SUM(COUNTIF(G744:N744,\"<>0\")-COUNTBLANK(G744:N744))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G744:G745)","v":0},{"$f":"SUM(H744:H745)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P744:P745)","v":0},{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J744:N744)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G747:N747,\"<>0\")-COUNTBLANK(G747:N747))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G747:G748)","v":0},{"$f":"SUM(H747:H748)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J747:N747)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G750:G751)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P750:P751)","v":0},{"$f":"SUM(Q750:Q751)","v":0},{"$f":"SUM(R750:R751)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G755+G758","v":0},{"$f":"+H755+H758","v":0},0,0,0,0,0,0,0,{"$f":"+P755+P758","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G756:N756,\"<>0\")-COUNTBLANK(G756:N756))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G756:G757)","v":0},{"$f":"SUM(H756:H757)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P756:P757)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J756:N756)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G759:N759,\"<>0\")-COUNTBLANK(G759:N759))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G759:G760)","v":0},{"$f":"SUM(H759:H760)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J759:N759)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G763:G764)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P763:P764)","v":0},{"$f":"SUM(Q763:Q764)","v":0},{"$f":"SUM(R763:R764)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G766,G769,G772:G776)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P766,P769,P772:P776)","v":0},{"$f":"SUM(Q766,Q769,Q772:Q776)","v":0},{"$f":"SUM(R766,R769,R772:R776)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G767:G768)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P767:P768)","v":0},{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G770:G771)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P770:P771)","v":0},{"$f":"SUM(Q770:Q771)","v":0},{"$f":"SUM(R770:R771)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G695,G741,G765,G777)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P695,P741,P765,P777)","v":0},{"$f":"SUM(Q695,Q741,Q765,Q777)","v":0},{"$f":"SUM(R695,R741,R765,R777)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G783:N783,\"<>0\")-COUNTBLANK(G783:N783))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,7,"Description"]
[1,null,null,null,null,0,{"$f":"G885","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G798:N798,\"<>0\")-COUNTBLANK(G798:N798))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G802,G805,G844)","v":0},{"$f":"SUM(H802,H805,H844)","v":0},{"$f":"SUM(I802,I805,I844)","v":0},{"$f":"SUM(J802,J805,J844)","v":0},{"$f":"SUM(K802,K805,K844)","v":0},{"$f":"SUM(L802,L805,L844)","v":0},{"$f":"SUM(M802,M805,M844)","v":0},{"$f":"SUM(N802,N805,N844)","v":0},{"$f":"SUM(J801:N801)","v":0},{"$f":"SUM(P802,P805,P844)","v":0},{"$f":"SUM(Q802,Q805,Q844)","v":0},{"$f":"SUM(R802,R805,R844)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G803:G804)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J802:N802)","v":0},{"$f":"SUM(P803:P804)","v":0},{"$f":"SUM(Q803:Q804)","v":0},{"$f":"SUM(R803:R804)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G806:N806,\"<>0\")-COUNTBLANK(G806:N806))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G806:G843)","v":0},{"$f":"SUM(H806:H843)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P806:P843)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J806:N806)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G845:G846)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P845:P846)","v":0},{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G848,G855,G858:G860,G867:G868)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P848,P855,P858:P860,P867:P868)","v":0},{"$f":"SUM(Q848,Q855,Q858:Q860,Q867:Q868)","v":0},{"$f":"SUM(R848,R855,R858:R860,R867:R868)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G849+G852","v":0},{"$f":"+H849+H852","v":0},{"$f":"+I849+I852","v":0},{"$f":"+J849+J852","v":0},{"$f":"+K849+K852","v":0},{"$f":"+L849+L852","v":0},{"$f":"+M849+M852","v":0},{"$f":"+N849+N852","v":0},0,{"$f":"+P849+P852","v":0},{"$f":"+Q849+Q852","v":0},{"$f":"+R849+R852","v":0}]
[{"$f":"IF(SUM(COUNTIF(G850:N850,\"<>0\")-COUNTBLANK(G850:N850))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G850:G851)","v":0},{"$f":"SUM(H850:H851)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P850:P851)","v":0},{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J850:N850)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G853:N853,\"<>0\")-COUNTBLANK(G853:N853))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G853:G854)","v":0},{"$f":"SUM(H853:H854)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J853:N853)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G856:G857)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P856:P857)","v":0},{"$f":"SUM(Q856:Q857)","v":0},{"$f":"SUM(R856:R857)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G861+G864","v":0},{"$f":"+H861+H864","v":0},0,0,0,0,0,0,0,{"$f":"+P861+P864","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G862:N862,\"<>0\")-COUNTBLANK(G862:N862))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G862:G863)","v":0},{"$f":"SUM(H862:H863)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P862:P863)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J862:N862)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G865:N865,\"<>0\")-COUNTBLANK(G865:N865))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G865:G866)","v":0},{"$f":"SUM(H865:H866)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J865:N865)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G869:G870)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P869:P870)","v":0},{"$f":"SUM(Q869:Q870)","v":0},{"$f":"SUM(R869:R870)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G872,G875,G878:G882)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P872,P875,P878:P882)","v":0},{"$f":"SUM(Q872,Q875,Q878:Q882)","v":0},{"$f":"SUM(R872,R875,R878:R882)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G873:G874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P873:P874)","v":0},{"$f":"SUM(Q873:Q874)","v":0},{"$f":"SUM(R873:R874)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G876:G877)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P876:P877)","v":0},{"$f":"SUM(Q876:Q877)","v":0},{"$f":"SUM(R876:R877)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G801,G847,G871,G883)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P801,P847,P871,P883)","v":0},{"$f":"SUM(Q801,Q847,Q871,Q883)","v":0},{"$f":"SUM(R801,R847,R871,R883)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G889:N889,\"<>0\")-COUNTBLANK(G889:N889))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,8,"Description"]
[1,null,null,null,null,0,{"$f":"G991","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[{"$f":"IF(SUM(COUNTIF(G904:N904,\"<>0\")-COUNTBLANK(G904:N904))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G908,G911,G950)","v":0},{"$f":"SUM(H908,H911,H950)","v":0},{"$f":"SUM(I908,I911,I950)","v":0},{"$f":"SUM(J908,J911,J950)","v":0},{"$f":"SUM(K908,K911,K950)","v":0},{"$f":"SUM(L908,L911,L950)","v":0},{"$f":"SUM(M908,M911,M950)","v":0},{"$f":"SUM(N908,N911,N950)","v":0},{"$f":"SUM(J907:N907)","v":0},{"$f":"SUM(P908,P911,P950)","v":0},{"$f":"SUM(Q908,Q911,Q950)","v":0},{"$f":"SUM(R908,R911,R950)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G909:G910)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J908:N908)","v":0},{"$f":"SUM(P909:P910)","v":0},{"$f":"SUM(Q909:Q910)","v":0},{"$f":"SUM(R909:R910)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G912:N912,\"<>0\")-COUNTBLANK(G912:N912))<>0,1,0)","v":0},null,null,null,null,"Goods and services",{"$f":"SUM(G912:G949)","v":0},{"$f":"SUM(H912:H949)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P912:P949)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J912:N912)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G951:G952)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P951:P952)","v":0},{"$f":"SUM(Q951:Q952)","v":0},{"$f":"SUM(R951:R952)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G954,G961,G964:G966,G973:G974)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P954,P961,P964:P966,P973:P974)","v":0},{"$f":"SUM(Q954,Q961,Q964:Q966,Q973:Q974)","v":0},{"$f":"SUM(R954,R961,R964:R966,R973:R974)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"+G955+G958","v":0},{"$f":"+H955+H958","v":0},{"$f":"+I955+I958","v":0},{"$f":"+J955+J958","v":0},{"$f":"+K955+K958","v":0},{"$f":"+L955+L958","v":0},{"$f":"+M955+M958","v":0},{"$f":"+N955+N958","v":0},0,{"$f":"+P955+P958","v":0},{"$f":"+Q955+Q958","v":0},{"$f":"+R955+R958","v":0}]
[{"$f":"IF(SUM(COUNTIF(G956:N956,\"<>0\")-COUNTBLANK(G956:N956))<>0,1,0)","v":0},null,null,null,null,"Provinces",{"$f":"SUM(G956:G957)","v":0},{"$f":"SUM(H956:H957)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P956:P957)","v":0},{"$f":"SUM(Q956:Q957)","v":0},{"$f":"SUM(R956:R957)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J956:N956)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G959:N959,\"<>0\")-COUNTBLANK(G959:N959))<>0,1,0)","v":0},null,null,null,null,"Municipalities",{"$f":"SUM(G959:G960)","v":0},{"$f":"SUM(H959:H960)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J959:N959)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G962:G963)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P962:P963)","v":0},{"$f":"SUM(Q962:Q963)","v":0},{"$f":"SUM(R962:R963)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G967+G970","v":0},{"$f":"+H967+H970","v":0},0,0,0,0,0,0,0,{"$f":"+P967+P970","v":0},0,0]
[{"$f":"IF(SUM(COUNTIF(G968:N968,\"<>0\")-COUNTBLANK(G968:N968))<>0,1,0)","v":0},null,null,null,null,"Public corporations",{"$f":"SUM(G968:G969)","v":0},{"$f":"SUM(H968:H969)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P968:P969)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J968:N968)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[{"$f":"IF(SUM(COUNTIF(G971:N971,\"<>0\")-COUNTBLANK(G971:N971))<>0,1,0)","v":0},null,null,null,null,"Private enterprises",{"$f":"SUM(G971:G972)","v":0},{"$f":"SUM(H971:H972)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J971:N971)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G975:G976)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P975:P976)","v":0},{"$f":"SUM(Q975:Q976)","v":0},{"$f":"SUM(R975:R976)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G978,G981,G984:G988)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P978,P981,P984:P988)","v":0},{"$f":"SUM(Q978,Q981,Q984:Q988)","v":0},{"$f":"SUM(R978,R981,R984:R988)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G979:G980)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P979:P980)","v":0},{"$f":"SUM(Q979:Q980)","v":0},{"$f":"SUM(R979:R980)","v":0}]
[0,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G982:G983)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P982:P983)","v":0},{"$f":"SUM(Q982:Q983)","v":0},{"$f":"SUM(R982:R983)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G907,G953,G977,G989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P907,P953,P977,P989)","v":0},{"$f":"SUM(Q907,Q953,Q977,Q989)","v":0},{"$f":"SUM(R907,R953,R977,R989)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G995:N995,\"<>0\")-COUNTBLANK(G995:N995))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Indicator"]
[0,null,null,null,null,0]
[1,null,null,null,9,"Description"]
[1,null,null,null,null,0,{"$f":"G1097","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1014,G1017,G1056)","v":0},{"$f":"SUM(H1014,H1017,H1056)","v":0},{"$f":"SUM(I1014,I1017,I1056)","v":0},{"$f":"SUM(J1014,J1017,J1056)","v":0},{"$f":"SUM(K1014,K1017,K1056)","v":0},{"$f":"SUM(L1014,L1017,L1056)","v":0},{"$f":"SUM(M1014,M1017,M1056)","v":0},{"$f":"SUM(N1014,N1017,N1056)","v":0},{"$f":"SUM(J1013:N1013)","v":0},{"$f":"SUM(P1014,P1017,P1056)","v":0},{"$f":"SUM(Q1014,Q1017,Q1056)","v":0},{"$f":"SUM(R1014,R1017,R1056)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1015:G1016)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1014:N1014)","v":0},{"$f":"SUM(P1015:P1016)","v":0},{"$f":"SUM(Q1015:Q1016)","v":0},{"$f":"SUM(R1015:R1016)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1018:G1055)","v":0},{"$f":"SUM(H1018:H1055)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1018:P1055)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1018:N1018)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1057:G1058)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1057:P1058)","v":0},{"$f":"SUM(Q1057:Q1058)","v":0},{"$f":"SUM(R1057:R1058)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1060,G1067,G1070:G1072,G1079:G1080)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1060,P1067,P1070:P1072,P1079:P1080)","v":0},{"$f":"SUM(Q1060,Q1067,Q1070:Q1072,Q1079:Q1080)","v":0},{"$f":"SUM(R1060,R1067,R1070:R1072,R1079:R1080)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1061+G1064","v":0},{"$f":"+H1061+H1064","v":0},{"$f":"+I1061+I1064","v":0},{"$f":"+J1061+J1064","v":0},{"$f":"+K1061+K1064","v":0},{"$f":"+L1061+L1064","v":0},{"$f":"+M1061+M1064","v":0},{"$f":"+N1061+N1064","v":0},0,{"$f":"+P1061+P1064","v":0},{"$f":"+Q1061+Q1064","v":0},{"$f":"+R1061+R1064","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1062:G1063)","v":0},{"$f":"SUM(H1062:H1063)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1062:P1063)","v":0},{"$f":"SUM(Q1062:Q1063)","v":0},{"$f":"SUM(R1062:R1063)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1062:N1062)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1065:G1066)","v":0},{"$f":"SUM(H1065:H1066)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1065:N1065)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1068:G1069)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1068:P1069)","v":0},{"$f":"SUM(Q1068:Q1069)","v":0},{"$f":"SUM(R1068:R1069)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1073+G1076","v":0},{"$f":"+H1073+H1076","v":0},0,0,0,0,0,0,0,{"$f":"+P1073+P1076","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1074:G1075)","v":0},{"$f":"SUM(H1074:H1075)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1074:P1075)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1074:N1074)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1077:G1078)","v":0},{"$f":"SUM(H1077:H1078)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1077:N1077)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1081:G1082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1081:P1082)","v":0},{"$f":"SUM(Q1081:Q1082)","v":0},{"$f":"SUM(R1081:R1082)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1084,G1087,G1090:G1094)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1084,P1087,P1090:P1094)","v":0},{"$f":"SUM(Q1084,Q1087,Q1090:Q1094)","v":0},{"$f":"SUM(R1084,R1087,R1090:R1094)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1085:G1086)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1085:P1086)","v":0},{"$f":"SUM(Q1085:Q1086)","v":0},{"$f":"SUM(R1085:R1086)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1088:G1089)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1088:P1089)","v":0},{"$f":"SUM(Q1088:Q1089)","v":0},{"$f":"SUM(R1088:R1089)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1013,G1059,G1083,G1095)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1013,P1059,P1083,P1095)","v":0},{"$f":"SUM(Q1013,Q1059,Q1083,Q1095)","v":0},{"$f":"SUM(R1013,R1059,R1083,R1095)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,10,"Description"]
[1,null,null,null,null,0,{"$f":"G1203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1120,G1123,G1162)","v":0},{"$f":"SUM(H1120,H1123,H1162)","v":0},{"$f":"SUM(I1120,I1123,I1162)","v":0},{"$f":"SUM(J1120,J1123,J1162)","v":0},{"$f":"SUM(K1120,K1123,K1162)","v":0},{"$f":"SUM(L1120,L1123,L1162)","v":0},{"$f":"SUM(M1120,M1123,M1162)","v":0},{"$f":"SUM(N1120,N1123,N1162)","v":0},{"$f":"SUM(J1119:N1119)","v":0},{"$f":"SUM(P1120,P1123,P1162)","v":0},{"$f":"SUM(Q1120,Q1123,Q1162)","v":0},{"$f":"SUM(R1120,R1123,R1162)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1121:G1122)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1120:N1120)","v":0},{"$f":"SUM(P1121:P1122)","v":0},{"$f":"SUM(Q1121:Q1122)","v":0},{"$f":"SUM(R1121:R1122)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1124:G1161)","v":0},{"$f":"SUM(H1124:H1161)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1124:P1161)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1124:N1124)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1163:G1164)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1163:P1164)","v":0},{"$f":"SUM(Q1163:Q1164)","v":0},{"$f":"SUM(R1163:R1164)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1166,G1173,G1176:G1178,G1185:G1186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1166,P1173,P1176:P1178,P1185:P1186)","v":0},{"$f":"SUM(Q1166,Q1173,Q1176:Q1178,Q1185:Q1186)","v":0},{"$f":"SUM(R1166,R1173,R1176:R1178,R1185:R1186)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1167+G1170","v":0},{"$f":"+H1167+H1170","v":0},{"$f":"+I1167+I1170","v":0},{"$f":"+J1167+J1170","v":0},{"$f":"+K1167+K1170","v":0},{"$f":"+L1167+L1170","v":0},{"$f":"+M1167+M1170","v":0},{"$f":"+N1167+N1170","v":0},0,{"$f":"+P1167+P1170","v":0},{"$f":"+Q1167+Q1170","v":0},{"$f":"+R1167+R1170","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1168:G1169)","v":0},{"$f":"SUM(H1168:H1169)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1168:P1169)","v":0},{"$f":"SUM(Q1168:Q1169)","v":0},{"$f":"SUM(R1168:R1169)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1168:N1168)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1171:G1172)","v":0},{"$f":"SUM(H1171:H1172)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1171:N1171)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1174:G1175)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1174:P1175)","v":0},{"$f":"SUM(Q1174:Q1175)","v":0},{"$f":"SUM(R1174:R1175)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1179+G1182","v":0},{"$f":"+H1179+H1182","v":0},0,0,0,0,0,0,0,{"$f":"+P1179+P1182","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1180:G1181)","v":0},{"$f":"SUM(H1180:H1181)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1180:P1181)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1180:N1180)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1183:G1184)","v":0},{"$f":"SUM(H1183:H1184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1183:N1183)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1187:G1188)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1187:P1188)","v":0},{"$f":"SUM(Q1187:Q1188)","v":0},{"$f":"SUM(R1187:R1188)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1190,G1193,G1196:G1200)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1190,P1193,P1196:P1200)","v":0},{"$f":"SUM(Q1190,Q1193,Q1196:Q1200)","v":0},{"$f":"SUM(R1190,R1193,R1196:R1200)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1191:G1192)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1191:P1192)","v":0},{"$f":"SUM(Q1191:Q1192)","v":0},{"$f":"SUM(R1191:R1192)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1194:G1195)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1194:P1195)","v":0},{"$f":"SUM(Q1194:Q1195)","v":0},{"$f":"SUM(R1194:R1195)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1119,G1165,G1189,G1201)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1119,P1165,P1189,P1201)","v":0},{"$f":"SUM(Q1119,Q1165,Q1189,Q1201)","v":0},{"$f":"SUM(R1119,R1165,R1189,R1201)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,11,"Description"]
[1,null,null,null,null,0,{"$f":"G1309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1226,G1229,G1268)","v":0},{"$f":"SUM(H1226,H1229,H1268)","v":0},{"$f":"SUM(I1226,I1229,I1268)","v":0},{"$f":"SUM(J1226,J1229,J1268)","v":0},{"$f":"SUM(K1226,K1229,K1268)","v":0},{"$f":"SUM(L1226,L1229,L1268)","v":0},{"$f":"SUM(M1226,M1229,M1268)","v":0},{"$f":"SUM(N1226,N1229,N1268)","v":0},{"$f":"SUM(J1225:N1225)","v":0},{"$f":"SUM(P1226,P1229,P1268)","v":0},{"$f":"SUM(Q1226,Q1229,Q1268)","v":0},{"$f":"SUM(R1226,R1229,R1268)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1227:G1228)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1226:N1226)","v":0},{"$f":"SUM(P1227:P1228)","v":0},{"$f":"SUM(Q1227:Q1228)","v":0},{"$f":"SUM(R1227:R1228)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1230:G1267)","v":0},{"$f":"SUM(H1230:H1267)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1230:P1267)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1230:N1230)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1269:G1270)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1269:P1270)","v":0},{"$f":"SUM(Q1269:Q1270)","v":0},{"$f":"SUM(R1269:R1270)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1272,G1279,G1282:G1284,G1291:G1292)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1272,P1279,P1282:P1284,P1291:P1292)","v":0},{"$f":"SUM(Q1272,Q1279,Q1282:Q1284,Q1291:Q1292)","v":0},{"$f":"SUM(R1272,R1279,R1282:R1284,R1291:R1292)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1273+G1276","v":0},{"$f":"+H1273+H1276","v":0},{"$f":"+I1273+I1276","v":0},{"$f":"+J1273+J1276","v":0},{"$f":"+K1273+K1276","v":0},{"$f":"+L1273+L1276","v":0},{"$f":"+M1273+M1276","v":0},{"$f":"+N1273+N1276","v":0},0,{"$f":"+P1273+P1276","v":0},{"$f":"+Q1273+Q1276","v":0},{"$f":"+R1273+R1276","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1274:G1275)","v":0},{"$f":"SUM(H1274:H1275)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1274:P1275)","v":0},{"$f":"SUM(Q1274:Q1275)","v":0},{"$f":"SUM(R1274:R1275)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1274:N1274)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1277:G1278)","v":0},{"$f":"SUM(H1277:H1278)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1277:N1277)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1280:G1281)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1280:P1281)","v":0},{"$f":"SUM(Q1280:Q1281)","v":0},{"$f":"SUM(R1280:R1281)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1285+G1288","v":0},{"$f":"+H1285+H1288","v":0},0,0,0,0,0,0,0,{"$f":"+P1285+P1288","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1286:G1287)","v":0},{"$f":"SUM(H1286:H1287)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1286:P1287)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1286:N1286)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1289:G1290)","v":0},{"$f":"SUM(H1289:H1290)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1289:N1289)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1293:G1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1293:P1294)","v":0},{"$f":"SUM(Q1293:Q1294)","v":0},{"$f":"SUM(R1293:R1294)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1296,G1299,G1302:G1306)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1296,P1299,P1302:P1306)","v":0},{"$f":"SUM(Q1296,Q1299,Q1302:Q1306)","v":0},{"$f":"SUM(R1296,R1299,R1302:R1306)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1297:G1298)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1297:P1298)","v":0},{"$f":"SUM(Q1297:Q1298)","v":0},{"$f":"SUM(R1297:R1298)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1300:G1301)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1300:P1301)","v":0},{"$f":"SUM(Q1300:Q1301)","v":0},{"$f":"SUM(R1300:R1301)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1225,G1271,G1295,G1307)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1225,P1271,P1295,P1307)","v":0},{"$f":"SUM(Q1225,Q1271,Q1295,Q1307)","v":0},{"$f":"SUM(R1225,R1271,R1295,R1307)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,12,"Description"]
[1,null,null,null,null,0,{"$f":"G1415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1332,G1335,G1374)","v":0},{"$f":"SUM(H1332,H1335,H1374)","v":0},{"$f":"SUM(I1332,I1335,I1374)","v":0},{"$f":"SUM(J1332,J1335,J1374)","v":0},{"$f":"SUM(K1332,K1335,K1374)","v":0},{"$f":"SUM(L1332,L1335,L1374)","v":0},{"$f":"SUM(M1332,M1335,M1374)","v":0},{"$f":"SUM(N1332,N1335,N1374)","v":0},{"$f":"SUM(J1331:N1331)","v":0},{"$f":"SUM(P1332,P1335,P1374)","v":0},{"$f":"SUM(Q1332,Q1335,Q1374)","v":0},{"$f":"SUM(R1332,R1335,R1374)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1333:G1334)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1332:N1332)","v":0},{"$f":"SUM(P1333:P1334)","v":0},{"$f":"SUM(Q1333:Q1334)","v":0},{"$f":"SUM(R1333:R1334)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1336:G1373)","v":0},{"$f":"SUM(H1336:H1373)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1336:P1373)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1336:N1336)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1375:G1376)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1375:P1376)","v":0},{"$f":"SUM(Q1375:Q1376)","v":0},{"$f":"SUM(R1375:R1376)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1378,G1385,G1388:G1390,G1397:G1398)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1378,P1385,P1388:P1390,P1397:P1398)","v":0},{"$f":"SUM(Q1378,Q1385,Q1388:Q1390,Q1397:Q1398)","v":0},{"$f":"SUM(R1378,R1385,R1388:R1390,R1397:R1398)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1379+G1382","v":0},{"$f":"+H1379+H1382","v":0},{"$f":"+I1379+I1382","v":0},{"$f":"+J1379+J1382","v":0},{"$f":"+K1379+K1382","v":0},{"$f":"+L1379+L1382","v":0},{"$f":"+M1379+M1382","v":0},{"$f":"+N1379+N1382","v":0},0,{"$f":"+P1379+P1382","v":0},{"$f":"+Q1379+Q1382","v":0},{"$f":"+R1379+R1382","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1380:G1381)","v":0},{"$f":"SUM(H1380:H1381)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1380:P1381)","v":0},{"$f":"SUM(Q1380:Q1381)","v":0},{"$f":"SUM(R1380:R1381)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1380:N1380)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1383:G1384)","v":0},{"$f":"SUM(H1383:H1384)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1383:N1383)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1386:G1387)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1386:P1387)","v":0},{"$f":"SUM(Q1386:Q1387)","v":0},{"$f":"SUM(R1386:R1387)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1391+G1394","v":0},{"$f":"+H1391+H1394","v":0},0,0,0,0,0,0,0,{"$f":"+P1391+P1394","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1392:G1393)","v":0},{"$f":"SUM(H1392:H1393)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1392:P1393)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1392:N1392)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1395:G1396)","v":0},{"$f":"SUM(H1395:H1396)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1395:N1395)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1399:G1400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1399:P1400)","v":0},{"$f":"SUM(Q1399:Q1400)","v":0},{"$f":"SUM(R1399:R1400)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1402,G1405,G1408:G1412)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1402,P1405,P1408:P1412)","v":0},{"$f":"SUM(Q1402,Q1405,Q1408:Q1412)","v":0},{"$f":"SUM(R1402,R1405,R1408:R1412)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1403:G1404)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1403:P1404)","v":0},{"$f":"SUM(Q1403:Q1404)","v":0},{"$f":"SUM(R1403:R1404)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1406:G1407)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1406:P1407)","v":0},{"$f":"SUM(Q1406:Q1407)","v":0},{"$f":"SUM(R1406:R1407)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1331,G1377,G1401,G1413)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1331,P1377,P1401,P1413)","v":0},{"$f":"SUM(Q1331,Q1377,Q1401,Q1413)","v":0},{"$f":"SUM(R1331,R1377,R1401,R1413)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,13,"Description"]
[1,null,null,null,null,0,{"$f":"G1521","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1438,G1441,G1480)","v":0},{"$f":"SUM(H1438,H1441,H1480)","v":0},{"$f":"SUM(I1438,I1441,I1480)","v":0},{"$f":"SUM(J1438,J1441,J1480)","v":0},{"$f":"SUM(K1438,K1441,K1480)","v":0},{"$f":"SUM(L1438,L1441,L1480)","v":0},{"$f":"SUM(M1438,M1441,M1480)","v":0},{"$f":"SUM(N1438,N1441,N1480)","v":0},{"$f":"SUM(J1437:N1437)","v":0},{"$f":"SUM(P1438,P1441,P1480)","v":0},{"$f":"SUM(Q1438,Q1441,Q1480)","v":0},{"$f":"SUM(R1438,R1441,R1480)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1439:G1440)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1438:N1438)","v":0},{"$f":"SUM(P1439:P1440)","v":0},{"$f":"SUM(Q1439:Q1440)","v":0},{"$f":"SUM(R1439:R1440)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1442:G1479)","v":0},{"$f":"SUM(H1442:H1479)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1442:P1479)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1442:N1442)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1481:G1482)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1481:P1482)","v":0},{"$f":"SUM(Q1481:Q1482)","v":0},{"$f":"SUM(R1481:R1482)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1484,G1491,G1494:G1496,G1503:G1504)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1484,P1491,P1494:P1496,P1503:P1504)","v":0},{"$f":"SUM(Q1484,Q1491,Q1494:Q1496,Q1503:Q1504)","v":0},{"$f":"SUM(R1484,R1491,R1494:R1496,R1503:R1504)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1485+G1488","v":0},{"$f":"+H1485+H1488","v":0},{"$f":"+I1485+I1488","v":0},{"$f":"+J1485+J1488","v":0},{"$f":"+K1485+K1488","v":0},{"$f":"+L1485+L1488","v":0},{"$f":"+M1485+M1488","v":0},{"$f":"+N1485+N1488","v":0},0,{"$f":"+P1485+P1488","v":0},{"$f":"+Q1485+Q1488","v":0},{"$f":"+R1485+R1488","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1486:G1487)","v":0},{"$f":"SUM(H1486:H1487)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1486:P1487)","v":0},{"$f":"SUM(Q1486:Q1487)","v":0},{"$f":"SUM(R1486:R1487)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1486:N1486)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1489:G1490)","v":0},{"$f":"SUM(H1489:H1490)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1489:N1489)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1492:G1493)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1492:P1493)","v":0},{"$f":"SUM(Q1492:Q1493)","v":0},{"$f":"SUM(R1492:R1493)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1497+G1500","v":0},{"$f":"+H1497+H1500","v":0},0,0,0,0,0,0,0,{"$f":"+P1497+P1500","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1498:G1499)","v":0},{"$f":"SUM(H1498:H1499)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1498:P1499)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1501:G1502)","v":0},{"$f":"SUM(H1501:H1502)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1505:G1506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1505:P1506)","v":0},{"$f":"SUM(Q1505:Q1506)","v":0},{"$f":"SUM(R1505:R1506)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1508,G1511,G1514:G1518)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1508,P1511,P1514:P1518)","v":0},{"$f":"SUM(Q1508,Q1511,Q1514:Q1518)","v":0},{"$f":"SUM(R1508,R1511,R1514:R1518)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1509:G1510)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1509:P1510)","v":0},{"$f":"SUM(Q1509:Q1510)","v":0},{"$f":"SUM(R1509:R1510)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1512:G1513)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1512:P1513)","v":0},{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1437,G1483,G1507,G1519)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1437,P1483,P1507,P1519)","v":0},{"$f":"SUM(Q1437,Q1483,Q1507,Q1519)","v":0},{"$f":"SUM(R1437,R1483,R1507,R1519)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,14,"Description"]
[1,null,null,null,null,0,{"$f":"G1627","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1544,G1547,G1586)","v":0},{"$f":"SUM(H1544,H1547,H1586)","v":0},{"$f":"SUM(I1544,I1547,I1586)","v":0},{"$f":"SUM(J1544,J1547,J1586)","v":0},{"$f":"SUM(K1544,K1547,K1586)","v":0},{"$f":"SUM(L1544,L1547,L1586)","v":0},{"$f":"SUM(M1544,M1547,M1586)","v":0},{"$f":"SUM(N1544,N1547,N1586)","v":0},{"$f":"SUM(J1543:N1543)","v":0},{"$f":"SUM(P1544,P1547,P1586)","v":0},{"$f":"SUM(Q1544,Q1547,Q1586)","v":0},{"$f":"SUM(R1544,R1547,R1586)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1545:G1546)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1544:N1544)","v":0},{"$f":"SUM(P1545:P1546)","v":0},{"$f":"SUM(Q1545:Q1546)","v":0},{"$f":"SUM(R1545:R1546)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1548:G1585)","v":0},{"$f":"SUM(H1548:H1585)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1548:P1585)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1548:N1548)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1587:G1588)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1587:P1588)","v":0},{"$f":"SUM(Q1587:Q1588)","v":0},{"$f":"SUM(R1587:R1588)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1590,G1597,G1600:G1602,G1609:G1610)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1590,P1597,P1600:P1602,P1609:P1610)","v":0},{"$f":"SUM(Q1590,Q1597,Q1600:Q1602,Q1609:Q1610)","v":0},{"$f":"SUM(R1590,R1597,R1600:R1602,R1609:R1610)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1591+G1594","v":0},{"$f":"+H1591+H1594","v":0},{"$f":"+I1591+I1594","v":0},{"$f":"+J1591+J1594","v":0},{"$f":"+K1591+K1594","v":0},{"$f":"+L1591+L1594","v":0},{"$f":"+M1591+M1594","v":0},{"$f":"+N1591+N1594","v":0},0,{"$f":"+P1591+P1594","v":0},{"$f":"+Q1591+Q1594","v":0},{"$f":"+R1591+R1594","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1592:G1593)","v":0},{"$f":"SUM(H1592:H1593)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1592:P1593)","v":0},{"$f":"SUM(Q1592:Q1593)","v":0},{"$f":"SUM(R1592:R1593)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1592:N1592)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1595:G1596)","v":0},{"$f":"SUM(H1595:H1596)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1595:N1595)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1598:G1599)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1598:P1599)","v":0},{"$f":"SUM(Q1598:Q1599)","v":0},{"$f":"SUM(R1598:R1599)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1603+G1606","v":0},{"$f":"+H1603+H1606","v":0},0,0,0,0,0,0,0,{"$f":"+P1603+P1606","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1604:G1605)","v":0},{"$f":"SUM(H1604:H1605)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1604:P1605)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1604:N1604)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1607:G1608)","v":0},{"$f":"SUM(H1607:H1608)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1607:N1607)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1611:G1612)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1611:P1612)","v":0},{"$f":"SUM(Q1611:Q1612)","v":0},{"$f":"SUM(R1611:R1612)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1614,G1617,G1620:G1624)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1614,P1617,P1620:P1624)","v":0},{"$f":"SUM(Q1614,Q1617,Q1620:Q1624)","v":0},{"$f":"SUM(R1614,R1617,R1620:R1624)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1615:G1616)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1615:P1616)","v":0},{"$f":"SUM(Q1615:Q1616)","v":0},{"$f":"SUM(R1615:R1616)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1618:G1619)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1618:P1619)","v":0},{"$f":"SUM(Q1618:Q1619)","v":0},{"$f":"SUM(R1618:R1619)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1543,G1589,G1613,G1625)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1543,P1589,P1613,P1625)","v":0},{"$f":"SUM(Q1543,Q1589,Q1613,Q1625)","v":0},{"$f":"SUM(R1543,R1589,R1613,R1625)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,15,"Description"]
[1,null,null,null,null,0,{"$f":"G1733","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1650,G1653,G1692)","v":0},{"$f":"SUM(H1650,H1653,H1692)","v":0},{"$f":"SUM(I1650,I1653,I1692)","v":0},{"$f":"SUM(J1650,J1653,J1692)","v":0},{"$f":"SUM(K1650,K1653,K1692)","v":0},{"$f":"SUM(L1650,L1653,L1692)","v":0},{"$f":"SUM(M1650,M1653,M1692)","v":0},{"$f":"SUM(N1650,N1653,N1692)","v":0},{"$f":"SUM(J1649:N1649)","v":0},{"$f":"SUM(P1650,P1653,P1692)","v":0},{"$f":"SUM(Q1650,Q1653,Q1692)","v":0},{"$f":"SUM(R1650,R1653,R1692)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1651:G1652)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1650:N1650)","v":0},{"$f":"SUM(P1651:P1652)","v":0},{"$f":"SUM(Q1651:Q1652)","v":0},{"$f":"SUM(R1651:R1652)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1654:G1691)","v":0},{"$f":"SUM(H1654:H1691)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1654:P1691)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1654:N1654)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1693:G1694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1693:P1694)","v":0},{"$f":"SUM(Q1693:Q1694)","v":0},{"$f":"SUM(R1693:R1694)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1696,G1703,G1706:G1708,G1715:G1716)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1696,P1703,P1706:P1708,P1715:P1716)","v":0},{"$f":"SUM(Q1696,Q1703,Q1706:Q1708,Q1715:Q1716)","v":0},{"$f":"SUM(R1696,R1703,R1706:R1708,R1715:R1716)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1697+G1700","v":0},{"$f":"+H1697+H1700","v":0},{"$f":"+I1697+I1700","v":0},{"$f":"+J1697+J1700","v":0},{"$f":"+K1697+K1700","v":0},{"$f":"+L1697+L1700","v":0},{"$f":"+M1697+M1700","v":0},{"$f":"+N1697+N1700","v":0},0,{"$f":"+P1697+P1700","v":0},{"$f":"+Q1697+Q1700","v":0},{"$f":"+R1697+R1700","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1698:G1699)","v":0},{"$f":"SUM(H1698:H1699)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1698:P1699)","v":0},{"$f":"SUM(Q1698:Q1699)","v":0},{"$f":"SUM(R1698:R1699)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1698:N1698)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1701:G1702)","v":0},{"$f":"SUM(H1701:H1702)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1701:N1701)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1704:G1705)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1704:P1705)","v":0},{"$f":"SUM(Q1704:Q1705)","v":0},{"$f":"SUM(R1704:R1705)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1709+G1712","v":0},{"$f":"+H1709+H1712","v":0},0,0,0,0,0,0,0,{"$f":"+P1709+P1712","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1710:G1711)","v":0},{"$f":"SUM(H1710:H1711)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1710:P1711)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1710:N1710)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1713:G1714)","v":0},{"$f":"SUM(H1713:H1714)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1713:N1713)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1717:G1718)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1717:P1718)","v":0},{"$f":"SUM(Q1717:Q1718)","v":0},{"$f":"SUM(R1717:R1718)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1720,G1723,G1726:G1730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1720,P1723,P1726:P1730)","v":0},{"$f":"SUM(Q1720,Q1723,Q1726:Q1730)","v":0},{"$f":"SUM(R1720,R1723,R1726:R1730)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1721:G1722)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1721:P1722)","v":0},{"$f":"SUM(Q1721:Q1722)","v":0},{"$f":"SUM(R1721:R1722)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1724:G1725)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1724:P1725)","v":0},{"$f":"SUM(Q1724:Q1725)","v":0},{"$f":"SUM(R1724:R1725)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1649,G1695,G1719,G1731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1649,P1695,P1719,P1731)","v":0},{"$f":"SUM(Q1649,Q1695,Q1719,Q1731)","v":0},{"$f":"SUM(R1649,R1695,R1719,R1731)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,16,"Description"]
[1,null,null,null,null,0,{"$f":"G1839","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1756,G1759,G1798)","v":0},{"$f":"SUM(H1756,H1759,H1798)","v":0},{"$f":"SUM(I1756,I1759,I1798)","v":0},{"$f":"SUM(J1756,J1759,J1798)","v":0},{"$f":"SUM(K1756,K1759,K1798)","v":0},{"$f":"SUM(L1756,L1759,L1798)","v":0},{"$f":"SUM(M1756,M1759,M1798)","v":0},{"$f":"SUM(N1756,N1759,N1798)","v":0},{"$f":"SUM(J1755:N1755)","v":0},{"$f":"SUM(P1756,P1759,P1798)","v":0},{"$f":"SUM(Q1756,Q1759,Q1798)","v":0},{"$f":"SUM(R1756,R1759,R1798)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1757:G1758)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1756:N1756)","v":0},{"$f":"SUM(P1757:P1758)","v":0},{"$f":"SUM(Q1757:Q1758)","v":0},{"$f":"SUM(R1757:R1758)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1760:G1797)","v":0},{"$f":"SUM(H1760:H1797)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1760:P1797)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1760:N1760)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1799:G1800)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1799:P1800)","v":0},{"$f":"SUM(Q1799:Q1800)","v":0},{"$f":"SUM(R1799:R1800)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1802,G1809,G1812:G1814,G1821:G1822)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1802,P1809,P1812:P1814,P1821:P1822)","v":0},{"$f":"SUM(Q1802,Q1809,Q1812:Q1814,Q1821:Q1822)","v":0},{"$f":"SUM(R1802,R1809,R1812:R1814,R1821:R1822)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1803+G1806","v":0},{"$f":"+H1803+H1806","v":0},{"$f":"+I1803+I1806","v":0},{"$f":"+J1803+J1806","v":0},{"$f":"+K1803+K1806","v":0},{"$f":"+L1803+L1806","v":0},{"$f":"+M1803+M1806","v":0},{"$f":"+N1803+N1806","v":0},0,{"$f":"+P1803+P1806","v":0},{"$f":"+Q1803+Q1806","v":0},{"$f":"+R1803+R1806","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1804:G1805)","v":0},{"$f":"SUM(H1804:H1805)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1804:P1805)","v":0},{"$f":"SUM(Q1804:Q1805)","v":0},{"$f":"SUM(R1804:R1805)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1804:N1804)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1807:G1808)","v":0},{"$f":"SUM(H1807:H1808)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1807:N1807)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1810:G1811)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1810:P1811)","v":0},{"$f":"SUM(Q1810:Q1811)","v":0},{"$f":"SUM(R1810:R1811)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1815+G1818","v":0},{"$f":"+H1815+H1818","v":0},0,0,0,0,0,0,0,{"$f":"+P1815+P1818","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1816:G1817)","v":0},{"$f":"SUM(H1816:H1817)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1816:P1817)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1816:N1816)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1819:G1820)","v":0},{"$f":"SUM(H1819:H1820)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1819:N1819)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1823:G1824)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1823:P1824)","v":0},{"$f":"SUM(Q1823:Q1824)","v":0},{"$f":"SUM(R1823:R1824)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1826,G1829,G1832:G1836)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1826,P1829,P1832:P1836)","v":0},{"$f":"SUM(Q1826,Q1829,Q1832:Q1836)","v":0},{"$f":"SUM(R1826,R1829,R1832:R1836)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1827:G1828)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1827:P1828)","v":0},{"$f":"SUM(Q1827:Q1828)","v":0},{"$f":"SUM(R1827:R1828)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1830:G1831)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1830:P1831)","v":0},{"$f":"SUM(Q1830:Q1831)","v":0},{"$f":"SUM(R1830:R1831)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1755,G1801,G1825,G1837)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1755,P1801,P1825,P1837)","v":0},{"$f":"SUM(Q1755,Q1801,Q1825,Q1837)","v":0},{"$f":"SUM(R1755,R1801,R1825,R1837)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,17,"Description"]
[1,null,null,null,null,0,{"$f":"G1945","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1862,G1865,G1904)","v":0},{"$f":"SUM(H1862,H1865,H1904)","v":0},{"$f":"SUM(I1862,I1865,I1904)","v":0},{"$f":"SUM(J1862,J1865,J1904)","v":0},{"$f":"SUM(K1862,K1865,K1904)","v":0},{"$f":"SUM(L1862,L1865,L1904)","v":0},{"$f":"SUM(M1862,M1865,M1904)","v":0},{"$f":"SUM(N1862,N1865,N1904)","v":0},{"$f":"SUM(J1861:N1861)","v":0},{"$f":"SUM(P1862,P1865,P1904)","v":0},{"$f":"SUM(Q1862,Q1865,Q1904)","v":0},{"$f":"SUM(R1862,R1865,R1904)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1863:G1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1862:N1862)","v":0},{"$f":"SUM(P1863:P1864)","v":0},{"$f":"SUM(Q1863:Q1864)","v":0},{"$f":"SUM(R1863:R1864)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1866:G1903)","v":0},{"$f":"SUM(H1866:H1903)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1866:P1903)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1866:N1866)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1905:G1906)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1905:P1906)","v":0},{"$f":"SUM(Q1905:Q1906)","v":0},{"$f":"SUM(R1905:R1906)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1908,G1915,G1918:G1920,G1927:G1928)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1908,P1915,P1918:P1920,P1927:P1928)","v":0},{"$f":"SUM(Q1908,Q1915,Q1918:Q1920,Q1927:Q1928)","v":0},{"$f":"SUM(R1908,R1915,R1918:R1920,R1927:R1928)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G1909+G1912","v":0},{"$f":"+H1909+H1912","v":0},{"$f":"+I1909+I1912","v":0},{"$f":"+J1909+J1912","v":0},{"$f":"+K1909+K1912","v":0},{"$f":"+L1909+L1912","v":0},{"$f":"+M1909+M1912","v":0},{"$f":"+N1909+N1912","v":0},0,{"$f":"+P1909+P1912","v":0},{"$f":"+Q1909+Q1912","v":0},{"$f":"+R1909+R1912","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G1910:G1911)","v":0},{"$f":"SUM(H1910:H1911)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1910:P1911)","v":0},{"$f":"SUM(Q1910:Q1911)","v":0},{"$f":"SUM(R1910:R1911)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J1910:N1910)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G1913:G1914)","v":0},{"$f":"SUM(H1913:H1914)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J1913:N1913)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1916:G1917)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1916:P1917)","v":0},{"$f":"SUM(Q1916:Q1917)","v":0},{"$f":"SUM(R1916:R1917)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G1921+G1924","v":0},{"$f":"+H1921+H1924","v":0},0,0,0,0,0,0,0,{"$f":"+P1921+P1924","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G1922:G1923)","v":0},{"$f":"SUM(H1922:H1923)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1922:P1923)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1922:N1922)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G1925:G1926)","v":0},{"$f":"SUM(H1925:H1926)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J1925:N1925)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1929:G1930)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1929:P1930)","v":0},{"$f":"SUM(Q1929:Q1930)","v":0},{"$f":"SUM(R1929:R1930)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1932,G1935,G1938:G1942)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1932,P1935,P1938:P1942)","v":0},{"$f":"SUM(Q1932,Q1935,Q1938:Q1942)","v":0},{"$f":"SUM(R1932,R1935,R1938:R1942)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1933:G1934)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1933:P1934)","v":0},{"$f":"SUM(Q1933:Q1934)","v":0},{"$f":"SUM(R1933:R1934)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1936:G1937)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1936:P1937)","v":0},{"$f":"SUM(Q1936:Q1937)","v":0},{"$f":"SUM(R1936:R1937)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1861,G1907,G1931,G1943)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1861,P1907,P1931,P1943)","v":0},{"$f":"SUM(Q1861,Q1907,Q1931,Q1943)","v":0},{"$f":"SUM(R1861,R1907,R1931,R1943)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,18,"Description"]
[1,null,null,null,null,0,{"$f":"G2051","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1968,G1971,G2010)","v":0},{"$f":"SUM(H1968,H1971,H2010)","v":0},{"$f":"SUM(I1968,I1971,I2010)","v":0},{"$f":"SUM(J1968,J1971,J2010)","v":0},{"$f":"SUM(K1968,K1971,K2010)","v":0},{"$f":"SUM(L1968,L1971,L2010)","v":0},{"$f":"SUM(M1968,M1971,M2010)","v":0},{"$f":"SUM(N1968,N1971,N2010)","v":0},{"$f":"SUM(J1967:N1967)","v":0},{"$f":"SUM(P1968,P1971,P2010)","v":0},{"$f":"SUM(Q1968,Q1971,Q2010)","v":0},{"$f":"SUM(R1968,R1971,R2010)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1969:G1970)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1968:N1968)","v":0},{"$f":"SUM(P1969:P1970)","v":0},{"$f":"SUM(Q1969:Q1970)","v":0},{"$f":"SUM(R1969:R1970)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G1972:G2009)","v":0},{"$f":"SUM(H1972:H2009)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P1972:P2009)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J1972:N1972)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2011:G2012)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2011:P2012)","v":0},{"$f":"SUM(Q2011:Q2012)","v":0},{"$f":"SUM(R2011:R2012)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2014,G2021,G2024:G2026,G2033:G2034)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2014,P2021,P2024:P2026,P2033:P2034)","v":0},{"$f":"SUM(Q2014,Q2021,Q2024:Q2026,Q2033:Q2034)","v":0},{"$f":"SUM(R2014,R2021,R2024:R2026,R2033:R2034)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2015+G2018","v":0},{"$f":"+H2015+H2018","v":0},{"$f":"+I2015+I2018","v":0},{"$f":"+J2015+J2018","v":0},{"$f":"+K2015+K2018","v":0},{"$f":"+L2015+L2018","v":0},{"$f":"+M2015+M2018","v":0},{"$f":"+N2015+N2018","v":0},0,{"$f":"+P2015+P2018","v":0},{"$f":"+Q2015+Q2018","v":0},{"$f":"+R2015+R2018","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2016:G2017)","v":0},{"$f":"SUM(H2016:H2017)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2016:P2017)","v":0},{"$f":"SUM(Q2016:Q2017)","v":0},{"$f":"SUM(R2016:R2017)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2016:N2016)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2019:G2020)","v":0},{"$f":"SUM(H2019:H2020)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2019:N2019)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2022:G2023)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2022:P2023)","v":0},{"$f":"SUM(Q2022:Q2023)","v":0},{"$f":"SUM(R2022:R2023)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2027+G2030","v":0},{"$f":"+H2027+H2030","v":0},0,0,0,0,0,0,0,{"$f":"+P2027+P2030","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2028:G2029)","v":0},{"$f":"SUM(H2028:H2029)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2028:P2029)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2028:N2028)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2031:G2032)","v":0},{"$f":"SUM(H2031:H2032)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2031:N2031)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2035:G2036)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2035:P2036)","v":0},{"$f":"SUM(Q2035:Q2036)","v":0},{"$f":"SUM(R2035:R2036)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2038,G2041,G2044:G2048)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2038,P2041,P2044:P2048)","v":0},{"$f":"SUM(Q2038,Q2041,Q2044:Q2048)","v":0},{"$f":"SUM(R2038,R2041,R2044:R2048)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2039:G2040)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2039:P2040)","v":0},{"$f":"SUM(Q2039:Q2040)","v":0},{"$f":"SUM(R2039:R2040)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2042:G2043)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2042:P2043)","v":0},{"$f":"SUM(Q2042:Q2043)","v":0},{"$f":"SUM(R2042:R2043)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1967,G2013,G2037,G2049)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1967,P2013,P2037,P2049)","v":0},{"$f":"SUM(Q1967,Q2013,Q2037,Q2049)","v":0},{"$f":"SUM(R1967,R2013,R2037,R2049)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,19,"Description"]
[1,null,null,null,null,0,{"$f":"G2157","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2074,G2077,G2116)","v":0},{"$f":"SUM(H2074,H2077,H2116)","v":0},{"$f":"SUM(I2074,I2077,I2116)","v":0},{"$f":"SUM(J2074,J2077,J2116)","v":0},{"$f":"SUM(K2074,K2077,K2116)","v":0},{"$f":"SUM(L2074,L2077,L2116)","v":0},{"$f":"SUM(M2074,M2077,M2116)","v":0},{"$f":"SUM(N2074,N2077,N2116)","v":0},{"$f":"SUM(J2073:N2073)","v":0},{"$f":"SUM(P2074,P2077,P2116)","v":0},{"$f":"SUM(Q2074,Q2077,Q2116)","v":0},{"$f":"SUM(R2074,R2077,R2116)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2075:G2076)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J2074:N2074)","v":0},{"$f":"SUM(P2075:P2076)","v":0},{"$f":"SUM(Q2075:Q2076)","v":0},{"$f":"SUM(R2075:R2076)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2078:G2115)","v":0},{"$f":"SUM(H2078:H2115)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2078:P2115)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2078:N2078)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2117:G2118)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2117:P2118)","v":0},{"$f":"SUM(Q2117:Q2118)","v":0},{"$f":"SUM(R2117:R2118)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2120,G2127,G2130:G2132,G2139:G2140)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2120,P2127,P2130:P2132,P2139:P2140)","v":0},{"$f":"SUM(Q2120,Q2127,Q2130:Q2132,Q2139:Q2140)","v":0},{"$f":"SUM(R2120,R2127,R2130:R2132,R2139:R2140)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2121+G2124","v":0},{"$f":"+H2121+H2124","v":0},{"$f":"+I2121+I2124","v":0},{"$f":"+J2121+J2124","v":0},{"$f":"+K2121+K2124","v":0},{"$f":"+L2121+L2124","v":0},{"$f":"+M2121+M2124","v":0},{"$f":"+N2121+N2124","v":0},0,{"$f":"+P2121+P2124","v":0},{"$f":"+Q2121+Q2124","v":0},{"$f":"+R2121+R2124","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2122:G2123)","v":0},{"$f":"SUM(H2122:H2123)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2121:N2121)","v":0},{"$f":"SUM(P2122:P2123)","v":0},{"$f":"SUM(Q2122:Q2123)","v":0},{"$f":"SUM(R2122:R2123)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2122:N2122)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2125:G2126)","v":0},{"$f":"SUM(H2125:H2126)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2124:N2124)","v":0},{"$f":"SUM(P2125:P2126)","v":0},{"$f":"SUM(Q2125:Q2126)","v":0},{"$f":"SUM(R2125:R2126)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2125:N2125)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2128:G2129)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2128:P2129)","v":0},{"$f":"SUM(Q2128:Q2129)","v":0},{"$f":"SUM(R2128:R2129)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2133+G2136","v":0},{"$f":"+H2133+H2136","v":0},0,0,0,0,0,0,0,{"$f":"+P2133+P2136","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2134:G2135)","v":0},{"$f":"SUM(H2134:H2135)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2134:P2135)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2137:G2138)","v":0},{"$f":"SUM(H2137:H2138)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2136:N2136)","v":0},{"$f":"SUM(P2137:P2138)","v":0},{"$f":"SUM(Q2137:Q2138)","v":0},{"$f":"SUM(R2137:R2138)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2141:G2142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2141:P2142)","v":0},{"$f":"SUM(Q2141:Q2142)","v":0},{"$f":"SUM(R2141:R2142)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2144,G2147,G2150:G2154)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2144,P2147,P2150:P2154)","v":0},{"$f":"SUM(Q2144,Q2147,Q2150:Q2154)","v":0},{"$f":"SUM(R2144,R2147,R2150:R2154)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2145:G2146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2145:P2146)","v":0},{"$f":"SUM(Q2145:Q2146)","v":0},{"$f":"SUM(R2145:R2146)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2148:G2149)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2148:P2149)","v":0},{"$f":"SUM(Q2148:Q2149)","v":0},{"$f":"SUM(R2148:R2149)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2073,G2119,G2143,G2155)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2073,P2119,P2143,P2155)","v":0},{"$f":"SUM(Q2073,Q2119,Q2143,Q2155)","v":0},{"$f":"SUM(R2073,R2119,R2143,R2155)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,20,"Description"]
[1,null,null,null,null,0,{"$f":"G2263","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2180,G2183,G2222)","v":0},{"$f":"SUM(H2180,H2183,H2222)","v":0},{"$f":"SUM(I2180,I2183,I2222)","v":0},{"$f":"SUM(J2180,J2183,J2222)","v":0},{"$f":"SUM(K2180,K2183,K2222)","v":0},{"$f":"SUM(L2180,L2183,L2222)","v":0},{"$f":"SUM(M2180,M2183,M2222)","v":0},{"$f":"SUM(N2180,N2183,N2222)","v":0},{"$f":"SUM(J2179:N2179)","v":0},{"$f":"SUM(P2180,P2183,P2222)","v":0},{"$f":"SUM(Q2180,Q2183,Q2222)","v":0},{"$f":"SUM(R2180,R2183,R2222)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2181:G2182)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J2180:N2180)","v":0},{"$f":"SUM(P2181:P2182)","v":0},{"$f":"SUM(Q2181:Q2182)","v":0},{"$f":"SUM(R2181:R2182)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2184:G2221)","v":0},{"$f":"SUM(H2184:H2221)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2184:P2221)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2184:N2184)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2223:G2224)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2223:P2224)","v":0},{"$f":"SUM(Q2223:Q2224)","v":0},{"$f":"SUM(R2223:R2224)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2226,G2233,G2236:G2238,G2245:G2246)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2226,P2233,P2236:P2238,P2245:P2246)","v":0},{"$f":"SUM(Q2226,Q2233,Q2236:Q2238,Q2245:Q2246)","v":0},{"$f":"SUM(R2226,R2233,R2236:R2238,R2245:R2246)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2227+G2230","v":0},{"$f":"+H2227+H2230","v":0},{"$f":"+I2227+I2230","v":0},{"$f":"+J2227+J2230","v":0},{"$f":"+K2227+K2230","v":0},{"$f":"+L2227+L2230","v":0},{"$f":"+M2227+M2230","v":0},{"$f":"+N2227+N2230","v":0},0,{"$f":"+P2227+P2230","v":0},{"$f":"+Q2227+Q2230","v":0},{"$f":"+R2227+R2230","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2228:G2229)","v":0},{"$f":"SUM(H2228:H2229)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2228:P2229)","v":0},{"$f":"SUM(Q2228:Q2229)","v":0},{"$f":"SUM(R2228:R2229)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2228:N2228)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2231:G2232)","v":0},{"$f":"SUM(H2231:H2232)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2230:N2230)","v":0},{"$f":"SUM(P2231:P2232)","v":0},{"$f":"SUM(Q2231:Q2232)","v":0},{"$f":"SUM(R2231:R2232)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2231:N2231)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2234:G2235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2234:P2235)","v":0},{"$f":"SUM(Q2234:Q2235)","v":0},{"$f":"SUM(R2234:R2235)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2239+G2242","v":0},{"$f":"+H2239+H2242","v":0},0,0,0,0,0,0,0,{"$f":"+P2239+P2242","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2240:G2241)","v":0},{"$f":"SUM(H2240:H2241)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2240:P2241)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2243:G2244)","v":0},{"$f":"SUM(H2243:H2244)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2242:N2242)","v":0},{"$f":"SUM(P2243:P2244)","v":0},{"$f":"SUM(Q2243:Q2244)","v":0},{"$f":"SUM(R2243:R2244)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2247:G2248)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2247:P2248)","v":0},{"$f":"SUM(Q2247:Q2248)","v":0},{"$f":"SUM(R2247:R2248)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2250,G2253,G2256:G2260)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2250,P2253,P2256:P2260)","v":0},{"$f":"SUM(Q2250,Q2253,Q2256:Q2260)","v":0},{"$f":"SUM(R2250,R2253,R2256:R2260)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2251:G2252)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2251:P2252)","v":0},{"$f":"SUM(Q2251:Q2252)","v":0},{"$f":"SUM(R2251:R2252)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2254:G2255)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2254:P2255)","v":0},{"$f":"SUM(Q2254:Q2255)","v":0},{"$f":"SUM(R2254:R2255)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2179,G2225,G2249,G2261)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2179,P2225,P2249,P2261)","v":0},{"$f":"SUM(Q2179,Q2225,Q2249,Q2261)","v":0},{"$f":"SUM(R2179,R2225,R2249,R2261)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,21,"Description"]
[1,null,null,null,null,0,{"$f":"G2369","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2286,G2289,G2328)","v":0},{"$f":"SUM(H2286,H2289,H2328)","v":0},{"$f":"SUM(I2286,I2289,I2328)","v":0},{"$f":"SUM(J2286,J2289,J2328)","v":0},{"$f":"SUM(K2286,K2289,K2328)","v":0},{"$f":"SUM(L2286,L2289,L2328)","v":0},{"$f":"SUM(M2286,M2289,M2328)","v":0},{"$f":"SUM(N2286,N2289,N2328)","v":0},{"$f":"SUM(J2285:N2285)","v":0},{"$f":"SUM(P2286,P2289,P2328)","v":0},{"$f":"SUM(Q2286,Q2289,Q2328)","v":0},{"$f":"SUM(R2286,R2289,R2328)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2287:G2288)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J2286:N2286)","v":0},{"$f":"SUM(P2287:P2288)","v":0},{"$f":"SUM(Q2287:Q2288)","v":0},{"$f":"SUM(R2287:R2288)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2290:G2327)","v":0},{"$f":"SUM(H2290:H2327)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2290:P2327)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2290:N2290)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2329:G2330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2329:P2330)","v":0},{"$f":"SUM(Q2329:Q2330)","v":0},{"$f":"SUM(R2329:R2330)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2332,G2339,G2342:G2344,G2351:G2352)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2332,P2339,P2342:P2344,P2351:P2352)","v":0},{"$f":"SUM(Q2332,Q2339,Q2342:Q2344,Q2351:Q2352)","v":0},{"$f":"SUM(R2332,R2339,R2342:R2344,R2351:R2352)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2333+G2336","v":0},{"$f":"+H2333+H2336","v":0},{"$f":"+I2333+I2336","v":0},{"$f":"+J2333+J2336","v":0},{"$f":"+K2333+K2336","v":0},{"$f":"+L2333+L2336","v":0},{"$f":"+M2333+M2336","v":0},{"$f":"+N2333+N2336","v":0},0,{"$f":"+P2333+P2336","v":0},{"$f":"+Q2333+Q2336","v":0},{"$f":"+R2333+R2336","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2334:G2335)","v":0},{"$f":"SUM(H2334:H2335)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2334:P2335)","v":0},{"$f":"SUM(Q2334:Q2335)","v":0},{"$f":"SUM(R2334:R2335)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2334:N2334)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2337:G2338)","v":0},{"$f":"SUM(H2337:H2338)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2336:N2336)","v":0},{"$f":"SUM(P2337:P2338)","v":0},{"$f":"SUM(Q2337:Q2338)","v":0},{"$f":"SUM(R2337:R2338)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2337:N2337)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2340:G2341)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2340:P2341)","v":0},{"$f":"SUM(Q2340:Q2341)","v":0},{"$f":"SUM(R2340:R2341)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2345+G2348","v":0},{"$f":"+H2345+H2348","v":0},0,0,0,0,0,0,0,{"$f":"+P2345+P2348","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2346:G2347)","v":0},{"$f":"SUM(H2346:H2347)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2346:P2347)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2349:G2350)","v":0},{"$f":"SUM(H2349:H2350)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2348:N2348)","v":0},{"$f":"SUM(P2349:P2350)","v":0},{"$f":"SUM(Q2349:Q2350)","v":0},{"$f":"SUM(R2349:R2350)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2353:G2354)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2353:P2354)","v":0},{"$f":"SUM(Q2353:Q2354)","v":0},{"$f":"SUM(R2353:R2354)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2356,G2359,G2362:G2366)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2356,P2359,P2362:P2366)","v":0},{"$f":"SUM(Q2356,Q2359,Q2362:Q2366)","v":0},{"$f":"SUM(R2356,R2359,R2362:R2366)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2357:G2358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2357:P2358)","v":0},{"$f":"SUM(Q2357:Q2358)","v":0},{"$f":"SUM(R2357:R2358)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2360:G2361)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2360:P2361)","v":0},{"$f":"SUM(Q2360:Q2361)","v":0},{"$f":"SUM(R2360:R2361)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2285,G2331,G2355,G2367)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2285,P2331,P2355,P2367)","v":0},{"$f":"SUM(Q2285,Q2331,Q2355,Q2367)","v":0},{"$f":"SUM(R2285,R2331,R2355,R2367)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,22,"Description"]
[1,null,null,null,null,0,{"$f":"G2475","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2392,G2395,G2434)","v":0},{"$f":"SUM(H2392,H2395,H2434)","v":0},{"$f":"SUM(I2392,I2395,I2434)","v":0},{"$f":"SUM(J2392,J2395,J2434)","v":0},{"$f":"SUM(K2392,K2395,K2434)","v":0},{"$f":"SUM(L2392,L2395,L2434)","v":0},{"$f":"SUM(M2392,M2395,M2434)","v":0},{"$f":"SUM(N2392,N2395,N2434)","v":0},{"$f":"SUM(J2391:N2391)","v":0},{"$f":"SUM(P2392,P2395,P2434)","v":0},{"$f":"SUM(Q2392,Q2395,Q2434)","v":0},{"$f":"SUM(R2392,R2395,R2434)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2393:G2394)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J2392:N2392)","v":0},{"$f":"SUM(P2393:P2394)","v":0},{"$f":"SUM(Q2393:Q2394)","v":0},{"$f":"SUM(R2393:R2394)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2396:G2433)","v":0},{"$f":"SUM(H2396:H2433)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2396:P2433)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2396:N2396)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2435:G2436)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2435:P2436)","v":0},{"$f":"SUM(Q2435:Q2436)","v":0},{"$f":"SUM(R2435:R2436)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2438,G2445,G2448:G2450,G2457:G2458)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2438,P2445,P2448:P2450,P2457:P2458)","v":0},{"$f":"SUM(Q2438,Q2445,Q2448:Q2450,Q2457:Q2458)","v":0},{"$f":"SUM(R2438,R2445,R2448:R2450,R2457:R2458)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2439+G2442","v":0},{"$f":"+H2439+H2442","v":0},{"$f":"+I2439+I2442","v":0},{"$f":"+J2439+J2442","v":0},{"$f":"+K2439+K2442","v":0},{"$f":"+L2439+L2442","v":0},{"$f":"+M2439+M2442","v":0},{"$f":"+N2439+N2442","v":0},0,{"$f":"+P2439+P2442","v":0},{"$f":"+Q2439+Q2442","v":0},{"$f":"+R2439+R2442","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2440:G2441)","v":0},{"$f":"SUM(H2440:H2441)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2440:P2441)","v":0},{"$f":"SUM(Q2440:Q2441)","v":0},{"$f":"SUM(R2440:R2441)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2440:N2440)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2443:G2444)","v":0},{"$f":"SUM(H2443:H2444)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2442:N2442)","v":0},{"$f":"SUM(P2443:P2444)","v":0},{"$f":"SUM(Q2443:Q2444)","v":0},{"$f":"SUM(R2443:R2444)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2443:N2443)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2446:G2447)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2446:P2447)","v":0},{"$f":"SUM(Q2446:Q2447)","v":0},{"$f":"SUM(R2446:R2447)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2451+G2454","v":0},{"$f":"+H2451+H2454","v":0},0,0,0,0,0,0,0,{"$f":"+P2451+P2454","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2452:G2453)","v":0},{"$f":"SUM(H2452:H2453)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2452:P2453)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2452:N2452)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2455:G2456)","v":0},{"$f":"SUM(H2455:H2456)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2454:N2454)","v":0},{"$f":"SUM(P2455:P2456)","v":0},{"$f":"SUM(Q2455:Q2456)","v":0},{"$f":"SUM(R2455:R2456)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2455:N2455)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2459:G2460)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2459:P2460)","v":0},{"$f":"SUM(Q2459:Q2460)","v":0},{"$f":"SUM(R2459:R2460)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2462,G2465,G2468:G2472)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2462,P2465,P2468:P2472)","v":0},{"$f":"SUM(Q2462,Q2465,Q2468:Q2472)","v":0},{"$f":"SUM(R2462,R2465,R2468:R2472)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2463:G2464)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2463:P2464)","v":0},{"$f":"SUM(Q2463:Q2464)","v":0},{"$f":"SUM(R2463:R2464)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2466:G2467)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2466:P2467)","v":0},{"$f":"SUM(Q2466:Q2467)","v":0},{"$f":"SUM(R2466:R2467)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2391,G2437,G2461,G2473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2391,P2437,P2461,P2473)","v":0},{"$f":"SUM(Q2391,Q2437,Q2461,Q2473)","v":0},{"$f":"SUM(R2391,R2437,R2461,R2473)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,23,"Description"]
[1,null,null,null,null,0,{"$f":"G2581","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2498,G2501,G2540)","v":0},{"$f":"SUM(H2498,H2501,H2540)","v":0},{"$f":"SUM(I2498,I2501,I2540)","v":0},{"$f":"SUM(J2498,J2501,J2540)","v":0},{"$f":"SUM(K2498,K2501,K2540)","v":0},{"$f":"SUM(L2498,L2501,L2540)","v":0},{"$f":"SUM(M2498,M2501,M2540)","v":0},{"$f":"SUM(N2498,N2501,N2540)","v":0},{"$f":"SUM(J2497:N2497)","v":0},{"$f":"SUM(P2498,P2501,P2540)","v":0},{"$f":"SUM(Q2498,Q2501,Q2540)","v":0},{"$f":"SUM(R2498,R2501,R2540)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2499:G2500)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J2498:N2498)","v":0},{"$f":"SUM(P2499:P2500)","v":0},{"$f":"SUM(Q2499:Q2500)","v":0},{"$f":"SUM(R2499:R2500)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2502:G2539)","v":0},{"$f":"SUM(H2502:H2539)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2502:P2539)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2502:N2502)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2541:G2542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2541:P2542)","v":0},{"$f":"SUM(Q2541:Q2542)","v":0},{"$f":"SUM(R2541:R2542)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2544,G2551,G2554:G2556,G2563:G2564)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2544,P2551,P2554:P2556,P2563:P2564)","v":0},{"$f":"SUM(Q2544,Q2551,Q2554:Q2556,Q2563:Q2564)","v":0},{"$f":"SUM(R2544,R2551,R2554:R2556,R2563:R2564)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2545+G2548","v":0},{"$f":"+H2545+H2548","v":0},{"$f":"+I2545+I2548","v":0},{"$f":"+J2545+J2548","v":0},{"$f":"+K2545+K2548","v":0},{"$f":"+L2545+L2548","v":0},{"$f":"+M2545+M2548","v":0},{"$f":"+N2545+N2548","v":0},0,{"$f":"+P2545+P2548","v":0},{"$f":"+Q2545+Q2548","v":0},{"$f":"+R2545+R2548","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2546:G2547)","v":0},{"$f":"SUM(H2546:H2547)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2546:P2547)","v":0},{"$f":"SUM(Q2546:Q2547)","v":0},{"$f":"SUM(R2546:R2547)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2546:N2546)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2549:G2550)","v":0},{"$f":"SUM(H2549:H2550)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2548:N2548)","v":0},{"$f":"SUM(P2549:P2550)","v":0},{"$f":"SUM(Q2549:Q2550)","v":0},{"$f":"SUM(R2549:R2550)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2549:N2549)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2552:G2553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2552:P2553)","v":0},{"$f":"SUM(Q2552:Q2553)","v":0},{"$f":"SUM(R2552:R2553)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2557+G2560","v":0},{"$f":"+H2557+H2560","v":0},0,0,0,0,0,0,0,{"$f":"+P2557+P2560","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2558:G2559)","v":0},{"$f":"SUM(H2558:H2559)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2558:P2559)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2558:N2558)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2561:G2562)","v":0},{"$f":"SUM(H2561:H2562)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2560:N2560)","v":0},{"$f":"SUM(P2561:P2562)","v":0},{"$f":"SUM(Q2561:Q2562)","v":0},{"$f":"SUM(R2561:R2562)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2561:N2561)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2565:G2566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2565:P2566)","v":0},{"$f":"SUM(Q2565:Q2566)","v":0},{"$f":"SUM(R2565:R2566)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2568,G2571,G2574:G2578)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2568,P2571,P2574:P2578)","v":0},{"$f":"SUM(Q2568,Q2571,Q2574:Q2578)","v":0},{"$f":"SUM(R2568,R2571,R2574:R2578)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2569:G2570)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2569:P2570)","v":0},{"$f":"SUM(Q2569:Q2570)","v":0},{"$f":"SUM(R2569:R2570)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2572:G2573)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2572:P2573)","v":0},{"$f":"SUM(Q2572:Q2573)","v":0},{"$f":"SUM(R2572:R2573)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2497,G2543,G2567,G2579)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2497,P2543,P2567,P2579)","v":0},{"$f":"SUM(Q2497,Q2543,Q2567,Q2579)","v":0},{"$f":"SUM(R2497,R2543,R2567,R2579)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,24,"Description"]
[1,null,null,null,null,0,{"$f":"G2687","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2604,G2607,G2646)","v":0},{"$f":"SUM(H2604,H2607,H2646)","v":0},{"$f":"SUM(I2604,I2607,I2646)","v":0},{"$f":"SUM(J2604,J2607,J2646)","v":0},{"$f":"SUM(K2604,K2607,K2646)","v":0},{"$f":"SUM(L2604,L2607,L2646)","v":0},{"$f":"SUM(M2604,M2607,M2646)","v":0},{"$f":"SUM(N2604,N2607,N2646)","v":0},{"$f":"SUM(J2603:N2603)","v":0},{"$f":"SUM(P2604,P2607,P2646)","v":0},{"$f":"SUM(Q2604,Q2607,Q2646)","v":0},{"$f":"SUM(R2604,R2607,R2646)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2605:G2606)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J2604:N2604)","v":0},{"$f":"SUM(P2605:P2606)","v":0},{"$f":"SUM(Q2605:Q2606)","v":0},{"$f":"SUM(R2605:R2606)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2608:G2645)","v":0},{"$f":"SUM(H2608:H2645)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2608:P2645)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2608:N2608)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2647:G2648)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2647:P2648)","v":0},{"$f":"SUM(Q2647:Q2648)","v":0},{"$f":"SUM(R2647:R2648)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2650,G2657,G2660:G2662,G2669:G2670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2650,P2657,P2660:P2662,P2669:P2670)","v":0},{"$f":"SUM(Q2650,Q2657,Q2660:Q2662,Q2669:Q2670)","v":0},{"$f":"SUM(R2650,R2657,R2660:R2662,R2669:R2670)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2651+G2654","v":0},{"$f":"+H2651+H2654","v":0},{"$f":"+I2651+I2654","v":0},{"$f":"+J2651+J2654","v":0},{"$f":"+K2651+K2654","v":0},{"$f":"+L2651+L2654","v":0},{"$f":"+M2651+M2654","v":0},{"$f":"+N2651+N2654","v":0},0,{"$f":"+P2651+P2654","v":0},{"$f":"+Q2651+Q2654","v":0},{"$f":"+R2651+R2654","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2652:G2653)","v":0},{"$f":"SUM(H2652:H2653)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2652:P2653)","v":0},{"$f":"SUM(Q2652:Q2653)","v":0},{"$f":"SUM(R2652:R2653)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2652:N2652)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2655:G2656)","v":0},{"$f":"SUM(H2655:H2656)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2654:N2654)","v":0},{"$f":"SUM(P2655:P2656)","v":0},{"$f":"SUM(Q2655:Q2656)","v":0},{"$f":"SUM(R2655:R2656)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2655:N2655)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2658:G2659)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2658:P2659)","v":0},{"$f":"SUM(Q2658:Q2659)","v":0},{"$f":"SUM(R2658:R2659)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2663+G2666","v":0},{"$f":"+H2663+H2666","v":0},0,0,0,0,0,0,0,{"$f":"+P2663+P2666","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2664:G2665)","v":0},{"$f":"SUM(H2664:H2665)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2664:P2665)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2664:N2664)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2667:G2668)","v":0},{"$f":"SUM(H2667:H2668)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2666:N2666)","v":0},{"$f":"SUM(P2667:P2668)","v":0},{"$f":"SUM(Q2667:Q2668)","v":0},{"$f":"SUM(R2667:R2668)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2667:N2667)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2671:G2672)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2671:P2672)","v":0},{"$f":"SUM(Q2671:Q2672)","v":0},{"$f":"SUM(R2671:R2672)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2674,G2677,G2680:G2684)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2674,P2677,P2680:P2684)","v":0},{"$f":"SUM(Q2674,Q2677,Q2680:Q2684)","v":0},{"$f":"SUM(R2674,R2677,R2680:R2684)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2675:G2676)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2675:P2676)","v":0},{"$f":"SUM(Q2675:Q2676)","v":0},{"$f":"SUM(R2675:R2676)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2678:G2679)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2678:P2679)","v":0},{"$f":"SUM(Q2678:Q2679)","v":0},{"$f":"SUM(R2678:R2679)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2603,G2649,G2673,G2685)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2603,P2649,P2673,P2685)","v":0},{"$f":"SUM(Q2603,Q2649,Q2673,Q2685)","v":0},{"$f":"SUM(R2603,R2649,R2673,R2685)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indicator"]
[null,null,null,null,null,0]
[1,null,null,null,25,"Description"]
[1,null,null,null,null,0,{"$f":"G2793","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1,null,null,null,null,0,0]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,0,0]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G2710,G2713,G2752)","v":0},{"$f":"SUM(H2710,H2713,H2752)","v":0},{"$f":"SUM(I2710,I2713,I2752)","v":0},{"$f":"SUM(J2710,J2713,J2752)","v":0},{"$f":"SUM(K2710,K2713,K2752)","v":0},{"$f":"SUM(L2710,L2713,L2752)","v":0},{"$f":"SUM(M2710,M2713,M2752)","v":0},{"$f":"SUM(N2710,N2713,N2752)","v":0},{"$f":"SUM(J2709:N2709)","v":0},{"$f":"SUM(P2710,P2713,P2752)","v":0},{"$f":"SUM(Q2710,Q2713,Q2752)","v":0},{"$f":"SUM(R2710,R2713,R2752)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G2711:G2712)","v":0},{"$f":"SUM(H2711:H2712)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2710:N2710)","v":0},{"$f":"SUM(P2711:P2712)","v":0},{"$f":"SUM(Q2711:Q2712)","v":0},{"$f":"SUM(R2711:R2712)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Social contributions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Goods and services",{"$f":"SUM(G2714:G2751)","v":0},{"$f":"SUM(H2714:H2751)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2714:P2751)","v":0},0,0]
[null,null,null,null,null,"Administrative fees",0,0,0,0,null,null,null,null,{"$f":"SUM(J2714:N2714)","v":0},0,0]
[null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Minor assets",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Audit costs: External",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Bursaries: Employees",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Catering: Departmental activities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Communication (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Computer services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consultants: Business and advisory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Infrastructure and planning services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Laboratory services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Legal services (G&S)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Science and technological services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Contractors",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Agency and support/outsourced services",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Entertainment",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Fleet services (including government motor transport)",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Housing",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Clothing material and accessories",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Farming supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Food and food supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Learner and teacher support material",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Materials and supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medical supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Medicine",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Medsas inventory interface",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventory: Other supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumable supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating leases",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rental and hiring",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Property payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transport provided: Departmental activity",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Travel and subsistence",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Training and development",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Operating payments",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Venues and facilities",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G2753:G2754)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2753:P2754)","v":0},{"$f":"SUM(Q2753:Q2754)","v":0},{"$f":"SUM(R2753:R2754)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Rent on land",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G2756,G2763,G2766:G2768,G2775:G2776)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2756,P2763,P2766:P2768,P2775:P2776)","v":0},{"$f":"SUM(Q2756,Q2763,Q2766:Q2768,Q2775:Q2776)","v":0},{"$f":"SUM(R2756,R2763,R2766:R2768,R2775:R2776)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"+G2757+G2760","v":0},{"$f":"+H2757+H2760","v":0},{"$f":"+I2757+I2760","v":0},{"$f":"+J2757+J2760","v":0},{"$f":"+K2757+K2760","v":0},{"$f":"+L2757+L2760","v":0},{"$f":"+M2757+M2760","v":0},{"$f":"+N2757+N2760","v":0},0,{"$f":"+P2757+P2760","v":0},{"$f":"+Q2757+Q2760","v":0},{"$f":"+R2757+R2760","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"SUM(G2758:G2759)","v":0},{"$f":"SUM(H2758:H2759)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2758:P2759)","v":0},{"$f":"SUM(Q2758:Q2759)","v":0},{"$f":"SUM(R2758:R2759)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,null,null,null,null,{"$f":"SUM(J2758:N2758)","v":0},0,0]
[null,null,null,null,null,"Provincial agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",{"$f":"SUM(G2761:G2762)","v":0},{"$f":"SUM(H2761:H2762)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2760:N2760)","v":0},{"$f":"SUM(P2761:P2762)","v":0},{"$f":"SUM(Q2761:Q2762)","v":0},{"$f":"SUM(R2761:R2762)","v":0}]
["c",null,null,null,null,"Municipal bank accounts",0,0,0,0,null,null,null,null,{"$f":"SUM(J2761:N2761)","v":0},0,0]
[null,null,null,null,null,"Municipal agencies and funds",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G2764:G2765)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2764:P2765)","v":0},{"$f":"SUM(Q2764:Q2765)","v":0},{"$f":"SUM(R2764:R2765)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Higher education institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"+G2769+G2772","v":0},{"$f":"+H2769+H2772","v":0},0,0,0,0,0,0,0,{"$f":"+P2769+P2772","v":0},0,0]
[null,null,null,null,null,"Public corporations",{"$f":"SUM(G2770:G2771)","v":0},{"$f":"SUM(H2770:H2771)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P2770:P2771)","v":0},0,0]
[null,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2770:N2770)","v":0},0,0]
[null,null,null,null,null,"Other transfers to public corporations",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",{"$f":"SUM(G2773:G2774)","v":0},{"$f":"SUM(H2773:H2774)","v":0},0,0,0,0,0,0,{"$f":"SUM(J2772:N2772)","v":0},{"$f":"SUM(P2773:P2774)","v":0},{"$f":"SUM(Q2773:Q2774)","v":0},{"$f":"SUM(R2773:R2774)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pe)",0,0,0,0,null,null,null,null,{"$f":"SUM(J2773:N2773)","v":0},0,0]
[null,null,null,null,null,"Other transfers to private enterprises",null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G2777:G2778)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2777:P2778)","v":0},{"$f":"SUM(Q2777:Q2778)","v":0},{"$f":"SUM(R2777:R2778)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other transfers to households",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G2780,G2783,G2786:G2790)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2780,P2783,P2786:P2790)","v":0},{"$f":"SUM(Q2780,Q2783,Q2786:Q2790)","v":0},{"$f":"SUM(R2780,R2783,R2786:R2790)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G2781:G2782)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2781:P2782)","v":0},{"$f":"SUM(Q2781:Q2782)","v":0},{"$f":"SUM(R2781:R2782)","v":0}]
[null,null,null,null,null,"Buildings",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other fixed structures",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G2784:G2785)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2784:P2785)","v":0},{"$f":"SUM(Q2784:Q2785)","v":0},{"$f":"SUM(R2784:R2785)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Heritage assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Specialised military assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Biological assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Payments for financial assets",0,0,0,0,null,null,null,null,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G2709,G2755,G2779,G2791)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P2709,P2755,P2779,P2791)","v":0},{"$f":"SUM(Q2709,Q2755,Q2779,Q2791)","v":0},{"$f":"SUM(R2709,R2755,R2779,R2791)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["c"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]
[1]
[1]
[1]
[1]

{"sheet":"NMOS","index":29,"n_rows":1900,"n_cols":41,"rows_kept":1900,"cut":false,"hidden":true,"merged":[[1856,9,1857,9],[1856,10,1856,13],[1792,6,1792,9],[1794,6,1794,9],[1796,9,1797,9],[1796,10,1796,13],[1852,6,1852,9],[1854,6,1854,9],[1676,9,1677,9],[1676,10,1676,13],[1732,6,1732,9],[1734,6,1734,9],[1736,9,1737,9],[1736,10,1736,13],[1612,6,1612,9],[1614,6,1614,9],[1616,9,1617,9],[1616,10,1616,13],[1672,6,1672,9],[1674,6,1674,9],[1496,9,1497,9],[1496,10,1496,13],[1552,6,1552,9],[1554,6,1554,9],[1556,9,1557,9],[1556,10,1556,13],[1432,6,1432,9],[1434,6,1434,9],[1436,9,1437,9],[1436,10,1436,13],[1492,6,1492,9],[1494,6,1494,9],[1316,9,1317,9],[1316,10,1316,13],[1372,6,1372,9],[1374,6,1374,9],[1376,9,1377,9],[1376,10,1376,13],[1252,6,1252,9],[1254,6,1254,9],[1256,9,1257,9],[1256,10,1256,13],[1312,6,1312,9],[1314,6,1314,9],[1136,9,1137,9],[1136,10,1136,13],[1192,6,1192,9],[1194,6,1194,9],[1196,9,1197,9],[1196,10,1196,13],[1072,6,1072,9],[1074,6,1074,9],[1076,9,1077,9],[1076,10,1076,13],[1132,6,1132,9],[1134,6,1134,9],[956,9,957,9],[956,10,956,13],[1012,6,1012,9],[1014,6,1014,9],[1016,9,1017,9],[1016,10,1016,13],[892,6,892,9],[894,6,894,9],[896,9,897,9],[896,10,896,13],[952,6,952,9],[954,6,954,9],[776,9,777,9],[776,10,776,13],[832,6,832,9],[834,6,834,9],[836,9,837,9],[836,10,836,13],[712,6,712,9],[714,6,714,9],[716,9,717,9],[716,10,716,13],[772,6,772,9],[774,6,774,9],[596,9,597,9],[596,10,596,13],[652,6,652,9],[654,6,654,9],[656,9,657,9],[656,10,656,13],[532,6,532,9],[534,6,534,9],[536,9,537,9],[536,10,536,13],[592,6,592,9],[594,6,594,9],[416,9,417,9],[416,10,416,13],[472,6,472,9],[474,6,474,9],[476,9,477,9],[476,10,476,13],[352,6,352,9],[354,6,354,9],[356,9,357,9],[356,10,356,13],[412,6,412,9],[414,6,414,9],[236,9,237,9],[236,10,236,13],[292,6,292,9],[294,6,294,9],[296,9,297,9],[296,10,296,13],[172,6,172,9],[174,6,174,9],[176,9,177,9],[176,10,176,13],[232,6,232,9],[234,6,234,9],[11,9,12,9],[11,10,11,13],[112,6,112,9],[114,6,114,9],[116,9,117,9],[116,10,116,13],[11,6,12,8]]}
["Row of FS1",105]
["SPInterval",60]
["SP's created",{"$f":"MAX(B291:B4513)","v":0}]
["Function Shift's listed",{"$f":"+COUNTA(F18:F47)","v":0}]
["FS'Var",{"$f":"B4-B3","v":0}]
["Check",{"$f":"B4-MAX(B37:B61)","v":0},null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
["FSFormula","OFFSET(H$1,(B2*$E31)+$B$2+33,0)",null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Prog No.",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programmes"]
["Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[1,null,null,null,null,"National Macro Organization of State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PListed","v":7},{"$f":"Summary!$F31","v":"Administration"},{"$f":"Summary!$F32","v":"Economic Statistics"},{"$f":"Summary!$F33","v":"Population and Social Statistics"},{"$f":"Summary!$F34","v":"Methodology, Standards and Research"},{"$f":"Summary!$F35","v":"Statistical Support and Informatics"},{"$f":"Summary!$F36","v":"Statistical Collection and Outreach"},{"$f":"Summary!$F37","v":"Survey Operations"},{"$f":"Summary!$F38","v":0},{"$f":"Summary!$F39","v":0},{"$f":"Summary!$F40","v":0},{"$f":"Summary!$F41","v":0},{"$f":"Summary!$F42","v":0},{"$f":"Summary!$F43","v":0},{"$f":"Summary!$F44","v":0},{"$f":"Summary!$F45","v":0},"Direct_charges"]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,{"$f":"'1'!$F47","v":"Departmental Management"},{"$f":"'2'!$F47","v":"Programme Management for Economic Statistics"},{"$f":"'3'!$F47","v":"Programme Management for Population and Social Statistics"},{"$f":"'4'!$F47","v":"Programme Management for Methodology, Standards and Research"},{"$f":"'5'!$F47","v":"Programme Management for Statistical Support and Informatics"},{"$f":"'6'!$F47","v":"Programme Management for Statistical Collection and Outreach"},{"$f":"'7'!$F47","v":"Programme Management for Survey Operations"},{"$f":"'8'!$F47","v":0},{"$f":"'9'!$F47","v":0},{"$f":"'10'!$F47","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F47","v":0}]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:R90,\">=0.5\")+COUNTIF(G90:R90,\"<-0.49999\")<>0,\"Inconsistencies with Summary Sheet\",\"\")","v":"Inconsistencies with Summary Sheet"},"Audited outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate",null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F48","v":"Corporate Services"},{"$f":"'2'!$F48","v":"Short Term Indicators"},{"$f":"'3'!$F48","v":"Population Statistics"},{"$f":"'4'!$F48","v":"Policy Research and Analysis"},{"$f":"'5'!$F48","v":"Geography Services"},{"$f":"'6'!$F48","v":"International Statistical Development and Cooperation"},{"$f":"'7'!$F48","v":"Census and Community Survey Operations"},{"$f":"'8'!$F48","v":0},{"$f":"'9'!$F48","v":0},{"$f":"'10'!$F48","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F48","v":0}]
[1,null,null,null,null,"Rand thousand",null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation",null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F49","v":"Financial Administration"},{"$f":"'2'!$F49","v":"Structural Industry Statistics"},{"$f":"'3'!$F49","v":"Health and Vital Statistics"},{"$f":"'4'!$F49","v":"Methodology and Evaluation"},{"$f":"'5'!$F49","v":"Geography Frames"},{"$f":"'6'!$F49","v":"Provincial and District Offices"},{"$f":"'7'!$F49","v":"Household Survey Operations"},{"$f":"'8'!$F49","v":0},{"$f":"'9'!$F49","v":0},{"$f":"'10'!$F49","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F50","v":"Internal Audit"},{"$f":"'2'!$F50","v":"Price Statistics"},{"$f":"'3'!$F50","v":"Social Statistics"},{"$f":"'4'!$F50","v":"Survey Standards"},{"$f":"'5'!$F50","v":"Publication Services"},{"$f":"'6'!$F50","v":"Stakeholder Relations and Marketing"},{"$f":"'7'!$F50","v":"Corporate Data Processing"},{"$f":"'8'!$F50","v":0},{"$f":"'9'!$F50","v":0},{"$f":"'10'!$F50","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F50","v":0}]
[1,null,null,null,null,"Appropriation account / Financial statements",null,null,null,null,null,null,null,null,{"$f":"SUM(J15:N15)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F51","v":"National Statistics System"},{"$f":"'2'!$F51","v":"Private Sector Finance Statistics"},{"$f":"'3'!$F51","v":"Demographic Analysis"},{"$f":"'4'!$F51","v":"Business Register"},{"$f":"'5'!$F51","v":"Data Management and Technology"},{"$f":"'6'!$F51","v":"Corporate Communications"},{"$f":"'7'!$F51","v":"Survey Coordination, Monitoring and Evaluation"},{"$f":"'8'!$F51","v":0},{"$f":"'9'!$F51","v":0},{"$f":"'10'!$F51","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F51","v":0}]
[1,null,null,null,null,"Direct charge against the National Revenue Fund",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'1'!$F52","v":"Office Accommodation"},{"$f":"'2'!$F52","v":"Government Finance Statistics"},{"$f":"'3'!$F52","v":"Labour Statistics"},{"$f":"'4'!$F52","v":0},{"$f":"'5'!$F52","v":"Business Modernisation"},{"$f":"'6'!$F52","v":0},{"$f":"'7'!$F52","v":0},{"$f":"'8'!$F52","v":0},{"$f":"'9'!$F52","v":0},{"$f":"'10'!$F52","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F52","v":0}]
[1,null,null,null,null,"Other adjustments/Function shifts:",{"$f":"SUM(G18:G48)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P18:P48)","v":0},{"$f":"SUM(Q18:Q48)","v":0},{"$f":"SUM(R18:R48)","v":0},null,null,null,null,null,null,null,{"$f":"'1'!$F53","v":0},{"$f":"'2'!$F53","v":"National Accounts"},{"$f":"'3'!$F53","v":"Poverty and Inequality Statistics"},{"$f":"'4'!$F53","v":0},{"$f":"'5'!$F53","v":0},{"$f":"'6'!$F53","v":0},{"$f":"'7'!$F53","v":0},{"$f":"'8'!$F53","v":0},{"$f":"'9'!$F53","v":0},{"$f":"'10'!$F53","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F53","v":0}]
[{"$f":"IF(SUM(COUNTIF(G18:N18,\"<>0\")-COUNTBLANK(G18:N18))<>0,1,0)","v":0},null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F18,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$110:$F$1895,$F18,P$110:P$1895)","v":0},0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F54","v":0},{"$f":"'2'!$F54","v":"Economic Analysis"},{"$f":"'3'!$F54","v":0},{"$f":"'4'!$F54","v":0},{"$f":"'5'!$F54","v":0},{"$f":"'6'!$F54","v":0},{"$f":"'7'!$F54","v":0},{"$f":"'8'!$F54","v":0},{"$f":"'9'!$F54","v":0},{"$f":"'10'!$F54","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F54","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F55","v":0},{"$f":"'2'!$F55","v":0},{"$f":"'3'!$F55","v":0},{"$f":"'4'!$F55","v":0},{"$f":"'5'!$F55","v":0},{"$f":"'6'!$F55","v":0},{"$f":"'7'!$F55","v":0},{"$f":"'8'!$F55","v":0},{"$f":"'9'!$F55","v":0},{"$f":"'10'!$F55","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F55","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F56","v":0},{"$f":"'2'!$F56","v":0},{"$f":"'3'!$F56","v":0},{"$f":"'4'!$F56","v":0},{"$f":"'5'!$F56","v":0},{"$f":"'6'!$F56","v":0},{"$f":"'7'!$F56","v":0},{"$f":"'8'!$F56","v":0},{"$f":"'9'!$F56","v":0},{"$f":"'10'!$F56","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F56","v":0}]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F21,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J21:N21)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F57","v":0},{"$f":"'2'!$F57","v":0},{"$f":"'3'!$F57","v":0},{"$f":"'4'!$F57","v":0},{"$f":"'5'!$F57","v":0},{"$f":"'6'!$F57","v":0},{"$f":"'7'!$F57","v":0},{"$f":"'8'!$F57","v":0},{"$f":"'9'!$F57","v":0},{"$f":"'10'!$F57","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F57","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F58","v":0},{"$f":"'2'!$F58","v":0},{"$f":"'3'!$F58","v":0},{"$f":"'4'!$F58","v":0},{"$f":"'5'!$F58","v":0},{"$f":"'6'!$F58","v":0},{"$f":"'7'!$F58","v":0},{"$f":"'8'!$F58","v":0},{"$f":"'9'!$F58","v":0},{"$f":"'10'!$F58","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F58","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F59","v":0},{"$f":"'2'!$F59","v":0},{"$f":"'3'!$F59","v":0},{"$f":"'4'!$F59","v":0},{"$f":"'5'!$F59","v":0},{"$f":"'6'!$F59","v":0},{"$f":"'7'!$F59","v":0},{"$f":"'8'!$F59","v":0},{"$f":"'9'!$F59","v":0},{"$f":"'10'!$F59","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F59","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F60","v":0},{"$f":"'2'!$F60","v":0},{"$f":"'3'!$F60","v":0},{"$f":"'4'!$F60","v":0},{"$f":"'5'!$F60","v":0},{"$f":"'6'!$F60","v":0},{"$f":"'7'!$F60","v":0},{"$f":"'8'!$F60","v":0},{"$f":"'9'!$F60","v":0},{"$f":"'10'!$F60","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F60","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F61","v":0},{"$f":"'2'!$F61","v":0},{"$f":"'3'!$F61","v":0},{"$f":"'4'!$F61","v":0},{"$f":"'5'!$F61","v":0},{"$f":"'6'!$F61","v":0},{"$f":"'7'!$F61","v":0},{"$f":"'8'!$F61","v":0},{"$f":"'9'!$F61","v":0},{"$f":"'10'!$F61","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F61","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F62","v":0},{"$f":"'2'!$F62","v":0},{"$f":"'3'!$F62","v":0},{"$f":"'4'!$F62","v":0},{"$f":"'5'!$F62","v":0},{"$f":"'6'!$F62","v":0},{"$f":"'7'!$F62","v":0},{"$f":"'8'!$F62","v":0},{"$f":"'9'!$F62","v":0},{"$f":"'10'!$F62","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F62","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F63","v":0},{"$f":"'2'!$F63","v":0},{"$f":"'3'!$F63","v":0},{"$f":"'4'!$F63","v":0},{"$f":"'5'!$F63","v":0},{"$f":"'6'!$F63","v":0},{"$f":"'7'!$F63","v":0},{"$f":"'8'!$F63","v":0},{"$f":"'9'!$F63","v":0},{"$f":"'10'!$F63","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F63","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F64","v":0},{"$f":"'2'!$F64","v":0},{"$f":"'3'!$F64","v":0},{"$f":"'4'!$F64","v":0},{"$f":"'5'!$F64","v":0},{"$f":"'6'!$F64","v":0},{"$f":"'7'!$F64","v":0},{"$f":"'8'!$F64","v":0},{"$f":"'9'!$F64","v":0},{"$f":"'10'!$F64","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F64","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F65","v":0},{"$f":"'2'!$F65","v":0},{"$f":"'3'!$F65","v":0},{"$f":"'4'!$F65","v":0},{"$f":"'5'!$F65","v":0},{"$f":"'6'!$F65","v":0},{"$f":"'7'!$F65","v":0},{"$f":"'8'!$F65","v":0},{"$f":"'9'!$F65","v":0},{"$f":"'10'!$F65","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F65","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J30:N30)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F66","v":0},{"$f":"'2'!$F66","v":0},{"$f":"'3'!$F66","v":0},{"$f":"'4'!$F66","v":0},{"$f":"'5'!$F66","v":0},{"$f":"'6'!$F66","v":0},{"$f":"'7'!$F66","v":0},{"$f":"'8'!$F66","v":0},{"$f":"'9'!$F66","v":0},{"$f":"'10'!$F66","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F66","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J31:N31)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F67","v":0},{"$f":"'2'!$F67","v":0},{"$f":"'3'!$F67","v":0},{"$f":"'4'!$F67","v":0},{"$f":"'5'!$F67","v":0},{"$f":"'6'!$F67","v":0},{"$f":"'7'!$F67","v":0},{"$f":"'8'!$F67","v":0},{"$f":"'9'!$F67","v":0},{"$f":"'10'!$F67","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F67","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J32:N32)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F68","v":0},{"$f":"'2'!$F68","v":0},{"$f":"'3'!$F68","v":0},{"$f":"'4'!$F68","v":0},{"$f":"'5'!$F68","v":0},{"$f":"'6'!$F68","v":0},{"$f":"'7'!$F68","v":0},{"$f":"'8'!$F68","v":0},{"$f":"'9'!$F68","v":0},{"$f":"'10'!$F68","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F68","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J33:N33)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F69","v":0},{"$f":"'2'!$F69","v":0},{"$f":"'3'!$F69","v":0},{"$f":"'4'!$F69","v":0},{"$f":"'5'!$F69","v":0},{"$f":"'6'!$F69","v":0},{"$f":"'7'!$F69","v":0},{"$f":"'8'!$F69","v":0},{"$f":"'9'!$F69","v":0},{"$f":"'10'!$F69","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F69","v":0}]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F34,G$110:G$1895)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J34:N34)","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F70","v":0},{"$f":"'2'!$F70","v":0},{"$f":"'3'!$F70","v":0},{"$f":"'4'!$F70","v":0},{"$f":"'5'!$F70","v":0},{"$f":"'6'!$F70","v":0},{"$f":"'7'!$F70","v":0},{"$f":"'8'!$F70","v":0},{"$f":"'9'!$F70","v":0},{"$f":"'10'!$F70","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F70","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"'1'!$F71","v":0},{"$f":"'2'!$F71","v":0},{"$f":"'3'!$F71","v":0},{"$f":"'4'!$F71","v":0},{"$f":"'5'!$F71","v":0},{"$f":"'6'!$F71","v":0},{"$f":"'7'!$F71","v":0},{"$f":"'8'!$F71","v":0},{"$f":"'9'!$F71","v":0},{"$f":"'10'!$F71","v":0},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"Direct_charges!$F71","v":0}]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"COUNTIF(Z11:Z35,\"<>0\")","v":6},{"$f":"COUNTIF(AA11:AA35,\"<>0\")","v":8},7,5,6,5,5,0,0,0,25,25,25,25,25,0]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F37,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,{"$f":"SUMIF($F$110:$F$1895,$F38,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J46:N46)","v":0},0,0,0]
[0,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(J47:N47)","v":0},0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(G50:N50,\"<>0\")-COUNTBLANK(G50:N50))<>0,1,0)","v":0},null,null,null,null,"Current payments",{"$f":"SUM(G51,G54,G55)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(P51,P54,P55)","v":0},0,0]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G52:G53)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P52:P53)","v":0},0,0]
[0,null,null,null,null,"Salaries and wages",{"$f":"SUMIF($F$110:$F$1895,$F52,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Social contributions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G56:G57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P56:P57)","v":0},0,0]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"SUMIF($F$110:$F$1895,$F56,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G59,G62,G65:G67,G70:G71)","v":0},{"$f":"SUM(H59,H62,H65:H67,H70:H71)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P59,P62,P65:P67,P70:P71)","v":0},0,0]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P60:P61)","v":0},0,0]
[0,null,null,null,null,"Provinces",{"$f":"SUMIF($F$110:$F$1895,$F60,G$110:G$1895)","v":0},{"$f":"SUMIF($F$110:$F$1895,$F60,H$110:H$1895)","v":0},0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Departmental agencies and accounts",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Social security funds",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Higher education institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G68:G69)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P68:P69)","v":0},0,0]
[0,null,null,null,null,"Public corporations",{"$f":"SUMIF($F$110:$F$1895,$F68,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Private enterprises",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Non-profit institutions",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G72:G73)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P72:P73)","v":0},0,0]
[0,null,null,null,null,"Social benefits",{"$f":"SUMIF($F$110:$F$1895,$F72,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other transfers to households",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G75,G78,G81:G85)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P75,P78,P81:P85)","v":0},0,0]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G76:G77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P76:P77)","v":0},0,0]
[0,null,null,null,null,"Buildings",{"$f":"SUMIF($F$110:$F$1895,$F76,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G79:G80)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P79:P80)","v":0},0,0]
[0,null,null,null,null,"Transport equipment",{"$f":"SUMIF($F$110:$F$1895,$F79,G$110:G$1895)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Payments for financial assets",0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G50,G58,G74,G86)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,{"$f":"IF(COUNTIF(G90:O90,\"<>0\")<>0,\"Variance from Summary sheet\",\"\")","v":"Variance from Summary sheet"},{"$f":"(G49+'Function shifts'!G49)-Summary!I54","v":0},{"$f":"(H49+'Function shifts'!H49)-Summary!J54","v":0},{"$f":"(I49+'Function shifts'!I49)-Summary!L54","v":0},{"$f":"(J49+'Function shifts'!J49)-Summary!M54","v":180258},{"$f":"(K49+'Function shifts'!K49)-Summary!N54","v":-31249},{"$f":"(L49+'Function shifts'!L49)-Summary!O54","v":0},{"$f":"(M49+'Function shifts'!M49)-Summary!P54","v":0},{"$f":"(N49+'Function shifts'!N49)-Summary!Q54","v":0},{"$f":"(O49+'Function shifts'!O49)-Summary!R54","v":149009},{"$f":"(P49+'Function shifts'!P49)-Summary!AB54","v":298721},{"$f":"(Q49+'Function shifts'!Q49)-Summary!AK54","v":346295},{"$f":"(R49+'Function shifts'!R49)-Summary!AT54","v":-2331372.8631038335}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[]
[{"$f":"IF(SUM(COUNTIF(G108:N108,\"<>0\")-COUNTBLANK(G108:N108))<>0,1,0)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G109:N109,\"<>0\")-COUNTBLANK(G109:N109))<>0,1,0)","v":0}]
[1,null,null,null,1,"Description"]
[1,null,null,null,null,null,{"$f":"G157","v":0},{"$f":"H157","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(F113,Z10:AO10)","v":15}]
[{"$f":"IF(SUM(COUNTIF(G116:N116,\"<>0\")-COUNTBLANK(G116:N116))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G120,G123,G124)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J119:N119)","v":0},{"$f":"SUM(P120,P123,P124)","v":0},{"$f":"SUM(Q120,Q123,Q124)","v":0},{"$f":"SUM(R120,R123,R124)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G121:G122)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P121:P122)","v":0},{"$f":"SUM(Q121:Q122)","v":0},{"$f":"SUM(R121:R122)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P125:P126)","v":0},{"$f":"SUM(Q125:Q126)","v":0},{"$f":"SUM(R125:R126)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G128,G131,G134:G136,G139:G140)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P128,P131,P134:P136,P139:P140)","v":0},{"$f":"SUM(Q128,Q131,Q134:Q136,Q139:Q140)","v":0},{"$f":"SUM(R128,R131,R134:R136,R139:R140)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G129:G130)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P129:P130)","v":0},{"$f":"SUM(Q129:Q130)","v":0},{"$f":"SUM(R129:R130)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G132:G133)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P132:P133)","v":0},{"$f":"SUM(Q132:Q133)","v":0},{"$f":"SUM(R132:R133)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G137:G138)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P137:P138)","v":0},{"$f":"SUM(Q137:Q138)","v":0},{"$f":"SUM(R137:R138)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P141:P142)","v":0},{"$f":"SUM(Q141:Q142)","v":0},{"$f":"SUM(R141:R142)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G144,G147,G150:G154)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P144,P147,P150:P154)","v":0},{"$f":"SUM(Q144,Q147,Q150:Q154)","v":0},{"$f":"SUM(R144,R147,R150:R154)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G145:G146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P145:P146)","v":0},{"$f":"SUM(Q145:Q146)","v":0},{"$f":"SUM(R145:R146)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G148:G149)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P148:P149)","v":0},{"$f":"SUM(Q148:Q149)","v":0},{"$f":"SUM(R148:R149)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G119,G127,G143,G155)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P119,P127,P143,P155)","v":0},{"$f":"SUM(Q119,Q127,Q143,Q155)","v":0},{"$f":"SUM(R119,R127,R143,R155)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,2,"Description"]
[1,null,null,null,null,null,{"$f":"G217","v":0},{"$f":"H217","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G176:N176,\"<>0\")-COUNTBLANK(G176:N176))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G180,G183,G184)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J179:N179)","v":0},{"$f":"SUM(P180,P183,P184)","v":0},{"$f":"SUM(Q180,Q183,Q184)","v":0},{"$f":"SUM(R180,R183,R184)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G181:G182)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P181:P182)","v":0},{"$f":"SUM(Q181:Q182)","v":0},{"$f":"SUM(R181:R182)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G185:G186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P185:P186)","v":0},{"$f":"SUM(Q185:Q186)","v":0},{"$f":"SUM(R185:R186)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G188,G191,G194:G196,G199:G200)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P188,P191,P194:P196,P199:P200)","v":0},{"$f":"SUM(Q188,Q191,Q194:Q196,Q199:Q200)","v":0},{"$f":"SUM(R188,R191,R194:R196,R199:R200)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P189:P190)","v":0},{"$f":"SUM(Q189:Q190)","v":0},{"$f":"SUM(R189:R190)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G192:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P192:P193)","v":0},{"$f":"SUM(Q192:Q193)","v":0},{"$f":"SUM(R192:R193)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G197:G198)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P197:P198)","v":0},{"$f":"SUM(Q197:Q198)","v":0},{"$f":"SUM(R197:R198)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G201:G202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P201:P202)","v":0},{"$f":"SUM(Q201:Q202)","v":0},{"$f":"SUM(R201:R202)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G204,G207,G210:G214)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P204,P207,P210:P214)","v":0},{"$f":"SUM(Q204,Q207,Q210:Q214)","v":0},{"$f":"SUM(R204,R207,R210:R214)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G205:G206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P205:P206)","v":0},{"$f":"SUM(Q205:Q206)","v":0},{"$f":"SUM(R205:R206)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G208:G209)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P208:P209)","v":0},{"$f":"SUM(Q208:Q209)","v":0},{"$f":"SUM(R208:R209)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G179,G187,G203,G215)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P179,P187,P203,P215)","v":0},{"$f":"SUM(Q179,Q187,Q203,Q215)","v":0},{"$f":"SUM(R179,R187,R203,R215)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,3,"Description"]
[1,null,null,null,null,null,{"$f":"G277","v":0},{"$f":"H277","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G236:N236,\"<>0\")-COUNTBLANK(G236:N236))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G240,G243,G244)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J239:N239)","v":0},{"$f":"SUM(P240,P243,P244)","v":0},{"$f":"SUM(Q240,Q243,Q244)","v":0},{"$f":"SUM(R240,R243,R244)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G241:G242)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P241:P242)","v":0},{"$f":"SUM(Q241:Q242)","v":0},{"$f":"SUM(R241:R242)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G245:G246)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P245:P246)","v":0},{"$f":"SUM(Q245:Q246)","v":0},{"$f":"SUM(R245:R246)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G248,G251,G254:G256,G259:G260)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P248,P251,P254:P256,P259:P260)","v":0},{"$f":"SUM(Q248,Q251,Q254:Q256,Q259:Q260)","v":0},{"$f":"SUM(R248,R251,R254:R256,R259:R260)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G249:G250)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P249:P250)","v":0},{"$f":"SUM(Q249:Q250)","v":0},{"$f":"SUM(R249:R250)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G252:G253)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P252:P253)","v":0},{"$f":"SUM(Q252:Q253)","v":0},{"$f":"SUM(R252:R253)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G257:G258)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P257:P258)","v":0},{"$f":"SUM(Q257:Q258)","v":0},{"$f":"SUM(R257:R258)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G261:G262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P261:P262)","v":0},{"$f":"SUM(Q261:Q262)","v":0},{"$f":"SUM(R261:R262)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G264,G267,G270:G274)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P264,P267,P270:P274)","v":0},{"$f":"SUM(Q264,Q267,Q270:Q274)","v":0},{"$f":"SUM(R264,R267,R270:R274)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G265:G266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P265:P266)","v":0},{"$f":"SUM(Q265:Q266)","v":0},{"$f":"SUM(R265:R266)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G268:G269)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P268:P269)","v":0},{"$f":"SUM(Q268:Q269)","v":0},{"$f":"SUM(R268:R269)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G239,G247,G263,G275)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P239,P247,P263,P275)","v":0},{"$f":"SUM(Q239,Q247,Q263,Q275)","v":0},{"$f":"SUM(R239,R247,R263,R275)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,4,"Description"]
[1,null,null,null,null,null,{"$f":"G337","v":0},{"$f":"H337","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G296:N296,\"<>0\")-COUNTBLANK(G296:N296))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G300,G303,G304)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J299:N299)","v":0},{"$f":"SUM(P300,P303,P304)","v":0},{"$f":"SUM(Q300,Q303,Q304)","v":0},{"$f":"SUM(R300,R303,R304)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G301:G302)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P301:P302)","v":0},{"$f":"SUM(Q301:Q302)","v":0},{"$f":"SUM(R301:R302)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G305:G306)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P305:P306)","v":0},{"$f":"SUM(Q305:Q306)","v":0},{"$f":"SUM(R305:R306)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G308,G311,G314:G316,G319:G320)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P308,P311,P314:P316,P319:P320)","v":0},{"$f":"SUM(Q308,Q311,Q314:Q316,Q319:Q320)","v":0},{"$f":"SUM(R308,R311,R314:R316,R319:R320)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G309:G310)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P309:P310)","v":0},{"$f":"SUM(Q309:Q310)","v":0},{"$f":"SUM(R309:R310)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G312:G313)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P312:P313)","v":0},{"$f":"SUM(Q312:Q313)","v":0},{"$f":"SUM(R312:R313)","v":0}]
[0,null,null,null,null,"Social security funds",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G317:G318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P317:P318)","v":0},{"$f":"SUM(Q317:Q318)","v":0},{"$f":"SUM(R317:R318)","v":0}]
[0,null,null,null,null,"Public corporations",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G321:G322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P321:P322)","v":0},{"$f":"SUM(Q321:Q322)","v":0},{"$f":"SUM(R321:R322)","v":0}]
[0,null,null,null,null,"Social benefits",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G324,G327,G330:G334)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P324,P327,P330:P334)","v":0},{"$f":"SUM(Q324,Q327,Q330:Q334)","v":0},{"$f":"SUM(R324,R327,R330:R334)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G325:G326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P325:P326)","v":0},{"$f":"SUM(Q325:Q326)","v":0},{"$f":"SUM(R325:R326)","v":0}]
[0,null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G328:G329)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P328:P329)","v":0},{"$f":"SUM(Q328:Q329)","v":0},{"$f":"SUM(R328:R329)","v":0}]
[0,null,null,null,null,"Transport equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",null,null,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G299,G307,G323,G335)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P299,P307,P323,P335)","v":0},{"$f":"SUM(Q299,Q307,Q323,Q335)","v":0},{"$f":"SUM(R299,R307,R323,R335)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G341:N341,\"<>0\")-COUNTBLANK(G341:N341))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,5,"Description"]
[1,null,null,null,null,null,{"$f":"G397","v":0},{"$f":"H397","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G356:N356,\"<>0\")-COUNTBLANK(G356:N356))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G360,G363,G364)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J359:N359)","v":0},{"$f":"SUM(P360,P363,P364)","v":0},{"$f":"SUM(Q360,Q363,Q364)","v":0},{"$f":"SUM(R360,R363,R364)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G361:G362)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P361:P362)","v":0},{"$f":"SUM(Q361:Q362)","v":0},{"$f":"SUM(R361:R362)","v":0}]
[0,null,null,null,null,"Salaries and wages",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G365:G366)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P365:P366)","v":0},{"$f":"SUM(Q365:Q366)","v":0},{"$f":"SUM(R365:R366)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G368,G371,G374:G376,G379:G380)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P368,P371,P374:P376,P379:P380)","v":0},{"$f":"SUM(Q368,Q371,Q374:Q376,Q379:Q380)","v":0},{"$f":"SUM(R368,R371,R374:R376,R379:R380)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G369:G370)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P369:P370)","v":0},{"$f":"SUM(Q369:Q370)","v":0},{"$f":"SUM(R369:R370)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G372:G373)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P372:P373)","v":0},{"$f":"SUM(Q372:Q373)","v":0},{"$f":"SUM(R372:R373)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G377:G378)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P377:P378)","v":0},{"$f":"SUM(Q377:Q378)","v":0},{"$f":"SUM(R377:R378)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G381:G382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P381:P382)","v":0},{"$f":"SUM(Q381:Q382)","v":0},{"$f":"SUM(R381:R382)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G384,G387,G390:G394)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P384,P387,P390:P394)","v":0},{"$f":"SUM(Q384,Q387,Q390:Q394)","v":0},{"$f":"SUM(R384,R387,R390:R394)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G385:G386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P385:P386)","v":0},{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G388:G389)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P388:P389)","v":0},{"$f":"SUM(Q388:Q389)","v":0},{"$f":"SUM(R388:R389)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G359,G367,G383,G395)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P359,P367,P383,P395)","v":0},{"$f":"SUM(Q359,Q367,Q383,Q395)","v":0},{"$f":"SUM(R359,R367,R383,R395)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G401:N401,\"<>0\")-COUNTBLANK(G401:N401))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,6,"Description"]
[1,null,null,null,null,null,{"$f":"G457","v":0},{"$f":"H457","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G416:N416,\"<>0\")-COUNTBLANK(G416:N416))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G420,G423,G424)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J419:N419)","v":0},{"$f":"SUM(P420,P423,P424)","v":0},{"$f":"SUM(Q420,Q423,Q424)","v":0},{"$f":"SUM(R420,R423,R424)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G421:G422)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P421:P422)","v":0},{"$f":"SUM(Q421:Q422)","v":0},{"$f":"SUM(R421:R422)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G425:G426)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P425:P426)","v":0},{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G428,G431,G434:G436,G439:G440)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P428,P431,P434:P436,P439:P440)","v":0},{"$f":"SUM(Q428,Q431,Q434:Q436,Q439:Q440)","v":0},{"$f":"SUM(R428,R431,R434:R436,R439:R440)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G429:G430)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P429:P430)","v":0},{"$f":"SUM(Q429:Q430)","v":0},{"$f":"SUM(R429:R430)","v":0}]
[0,null,null,null,null,"Provinces",null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G432:G433)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P432:P433)","v":0},{"$f":"SUM(Q432:Q433)","v":0},{"$f":"SUM(R432:R433)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G437:G438)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P437:P438)","v":0},{"$f":"SUM(Q437:Q438)","v":0},{"$f":"SUM(R437:R438)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G441:G442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P441:P442)","v":0},{"$f":"SUM(Q441:Q442)","v":0},{"$f":"SUM(R441:R442)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G444,G447,G450:G454)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P444,P447,P450:P454)","v":0},{"$f":"SUM(Q444,Q447,Q450:Q454)","v":0},{"$f":"SUM(R444,R447,R450:R454)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G445:G446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P445:P446)","v":0},{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G448:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P448:P449)","v":0},{"$f":"SUM(Q448:Q449)","v":0},{"$f":"SUM(R448:R449)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G419,G427,G443,G455)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P419,P427,P443,P455)","v":0},{"$f":"SUM(Q419,Q427,Q443,Q455)","v":0},{"$f":"SUM(R419,R427,R443,R455)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G461:N461,\"<>0\")-COUNTBLANK(G461:N461))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,7,"Description"]
[1,null,null,null,null,0,{"$f":"G517","v":0},{"$f":"H517","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G476:N476,\"<>0\")-COUNTBLANK(G476:N476))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G480,G483,G484)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J479:N479)","v":0},{"$f":"SUM(P480,P483,P484)","v":0},{"$f":"SUM(Q480,Q483,Q484)","v":0},{"$f":"SUM(R480,R483,R484)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G481:G482)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P481:P482)","v":0},{"$f":"SUM(Q481:Q482)","v":0},{"$f":"SUM(R481:R482)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G485:G486)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P485:P486)","v":0},{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G488,G491,G494:G496,G499:G500)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P488,P491,P494:P496,P499:P500)","v":0},{"$f":"SUM(Q488,Q491,Q494:Q496,Q499:Q500)","v":0},{"$f":"SUM(R488,R491,R494:R496,R499:R500)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G489:G490)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P489:P490)","v":0},{"$f":"SUM(Q489:Q490)","v":0},{"$f":"SUM(R489:R490)","v":0}]
[0,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G492:G493)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P492:P493)","v":0},{"$f":"SUM(Q492:Q493)","v":0},{"$f":"SUM(R492:R493)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G497:G498)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P497:P498)","v":0},{"$f":"SUM(Q497:Q498)","v":0},{"$f":"SUM(R497:R498)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G501:G502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P501:P502)","v":0},{"$f":"SUM(Q501:Q502)","v":0},{"$f":"SUM(R501:R502)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G504,G507,G510:G514)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P504,P507,P510:P514)","v":0},{"$f":"SUM(Q504,Q507,Q510:Q514)","v":0},{"$f":"SUM(R504,R507,R510:R514)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G505:G506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P505:P506)","v":0},{"$f":"SUM(Q505:Q506)","v":0},{"$f":"SUM(R505:R506)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G508:G509)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P508:P509)","v":0},{"$f":"SUM(Q508:Q509)","v":0},{"$f":"SUM(R508:R509)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G479,G487,G503,G515)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P479,P487,P503,P515)","v":0},{"$f":"SUM(Q479,Q487,Q503,Q515)","v":0},{"$f":"SUM(R479,R487,R503,R515)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G521:N521,\"<>0\")-COUNTBLANK(G521:N521))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,8,"Description"]
[1,null,null,null,null,null,{"$f":"G577","v":0},{"$f":"H577","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[{"$f":"IF(SUM(COUNTIF(G536:N536,\"<>0\")-COUNTBLANK(G536:N536))<>0,1,0)","v":1},null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[1,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[0,null,null,null,null,"Current payments",{"$f":"SUM(G540,G543,G544)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J539:N539)","v":0},{"$f":"SUM(P540,P543,P544)","v":0},{"$f":"SUM(Q540,Q543,Q544)","v":0},{"$f":"SUM(R540,R543,R544)","v":0}]
[0,null,null,null,null,"Compensation of employees",{"$f":"SUM(G541:G542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P541:P542)","v":0},{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0}]
[0,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G545:G546)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P545:P546)","v":0},{"$f":"SUM(Q545:Q546)","v":0},{"$f":"SUM(R545:R546)","v":0}]
[0,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G548,G551,G554:G556,G559:G560)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P548,P551,P554:P556,P559:P560)","v":0},{"$f":"SUM(Q548,Q551,Q554:Q556,Q559:Q560)","v":0},{"$f":"SUM(R548,R551,R554:R556,R559:R560)","v":0}]
[0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G549:G550)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P549:P550)","v":0},{"$f":"SUM(Q549:Q550)","v":0},{"$f":"SUM(R549:R550)","v":0}]
[0,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G552:G553)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P552:P553)","v":0},{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0}]
[0,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G557:G558)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P557:P558)","v":0},{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":0}]
[0,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Households",{"$f":"SUM(G561:G562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P561:P562)","v":0},{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0}]
[0,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G564,G567,G570:G574)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P564,P567,P570:P574)","v":0},{"$f":"SUM(Q564,Q567,Q570:Q574)","v":0},{"$f":"SUM(R564,R567,R570:R574)","v":0}]
[0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G565:G566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P565:P566)","v":0},{"$f":"SUM(Q565:Q566)","v":0},{"$f":"SUM(R565:R566)","v":0}]
[0,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G568:G569)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P568:P569)","v":0},{"$f":"SUM(Q568:Q569)","v":0},{"$f":"SUM(R568:R569)","v":0}]
[0,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[0,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G539,G547,G563,G575)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P539,P547,P563,P575)","v":0},{"$f":"SUM(Q539,Q547,Q563,Q575)","v":0},{"$f":"SUM(R539,R547,R563,R575)","v":0}]
[1]
[1]
[1]
[{"$f":"IF(SUM(COUNTIF(G581:N581,\"<>0\")-COUNTBLANK(G581:N581))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[1,null,null,null,9,"Description"]
[1,null,null,null,null,null,{"$f":"G637","v":0},{"$f":"H637","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G600,G603,G604)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J599:N599)","v":0},{"$f":"SUM(P600,P603,P604)","v":0},{"$f":"SUM(Q600,Q603,Q604)","v":0},{"$f":"SUM(R600,R603,R604)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G601:G602)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P601:P602)","v":0},{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G605:G606)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P605:P606)","v":0},{"$f":"SUM(Q605:Q606)","v":0},{"$f":"SUM(R605:R606)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G608,G611,G614:G616,G619:G620)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P608,P611,P614:P616,P619:P620)","v":0},{"$f":"SUM(Q608,Q611,Q614:Q616,Q619:Q620)","v":0},{"$f":"SUM(R608,R611,R614:R616,R619:R620)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G609:G610)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P609:P610)","v":0},{"$f":"SUM(Q609:Q610)","v":0},{"$f":"SUM(R609:R610)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G612:G613)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P612:P613)","v":0},{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G617:G618)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P617:P618)","v":0},{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G621:G622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P621:P622)","v":0},{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G624,G627,G630:G634)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P624,P627,P630:P634)","v":0},{"$f":"SUM(Q624,Q627,Q630:Q634)","v":0},{"$f":"SUM(R624,R627,R630:R634)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G625:G626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P625:P626)","v":0},{"$f":"SUM(Q625:Q626)","v":0},{"$f":"SUM(R625:R626)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G628:G629)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P628:P629)","v":0},{"$f":"SUM(Q628:Q629)","v":0},{"$f":"SUM(R628:R629)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G599,G607,G623,G635)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P599,P607,P623,P635)","v":0},{"$f":"SUM(Q599,Q607,Q623,Q635)","v":0},{"$f":"SUM(R599,R607,R623,R635)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,10,"Description"]
[1,null,null,null,null,null,{"$f":"G697","v":0},{"$f":"H697","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G660,G663,G664)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J659:N659)","v":0},{"$f":"SUM(P660,P663,P664)","v":0},{"$f":"SUM(Q660,Q663,Q664)","v":0},{"$f":"SUM(R660,R663,R664)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G661:G662)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P661:P662)","v":0},{"$f":"SUM(Q661:Q662)","v":0},{"$f":"SUM(R661:R662)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G665:G666)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P665:P666)","v":0},{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G668,G671,G674:G676,G679:G680)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P668,P671,P674:P676,P679:P680)","v":0},{"$f":"SUM(Q668,Q671,Q674:Q676,Q679:Q680)","v":0},{"$f":"SUM(R668,R671,R674:R676,R679:R680)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G669:G670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P669:P670)","v":0},{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G672:G673)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P672:P673)","v":0},{"$f":"SUM(Q672:Q673)","v":0},{"$f":"SUM(R672:R673)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G677:G678)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P677:P678)","v":0},{"$f":"SUM(Q677:Q678)","v":0},{"$f":"SUM(R677:R678)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G681:G682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P681:P682)","v":0},{"$f":"SUM(Q681:Q682)","v":0},{"$f":"SUM(R681:R682)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G684,G687,G690:G694)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P684,P687,P690:P694)","v":0},{"$f":"SUM(Q684,Q687,Q690:Q694)","v":0},{"$f":"SUM(R684,R687,R690:R694)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G685:G686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P685:P686)","v":0},{"$f":"SUM(Q685:Q686)","v":0},{"$f":"SUM(R685:R686)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G688:G689)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P688:P689)","v":0},{"$f":"SUM(Q688:Q689)","v":0},{"$f":"SUM(R688:R689)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G659,G667,G683,G695)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P659,P667,P683,P695)","v":0},{"$f":"SUM(Q659,Q667,Q683,Q695)","v":0},{"$f":"SUM(R659,R667,R683,R695)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,11,"Description"]
[1,null,null,null,null,null,{"$f":"G757","v":0},{"$f":"H757","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G720,G723,G724)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J719:N719)","v":0},{"$f":"SUM(P720,P723,P724)","v":0},{"$f":"SUM(Q720,Q723,Q724)","v":0},{"$f":"SUM(R720,R723,R724)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G721:G722)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P721:P722)","v":0},{"$f":"SUM(Q721:Q722)","v":0},{"$f":"SUM(R721:R722)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G725:G726)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P725:P726)","v":0},{"$f":"SUM(Q725:Q726)","v":0},{"$f":"SUM(R725:R726)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G728,G731,G734:G736,G739:G740)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P728,P731,P734:P736,P739:P740)","v":0},{"$f":"SUM(Q728,Q731,Q734:Q736,Q739:Q740)","v":0},{"$f":"SUM(R728,R731,R734:R736,R739:R740)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G729:G730)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P729:P730)","v":0},{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G732:G733)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P732:P733)","v":0},{"$f":"SUM(Q732:Q733)","v":0},{"$f":"SUM(R732:R733)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G737:G738)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P737:P738)","v":0},{"$f":"SUM(Q737:Q738)","v":0},{"$f":"SUM(R737:R738)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G741:G742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P741:P742)","v":0},{"$f":"SUM(Q741:Q742)","v":0},{"$f":"SUM(R741:R742)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G744,G747,G750:G754)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P744,P747,P750:P754)","v":0},{"$f":"SUM(Q744,Q747,Q750:Q754)","v":0},{"$f":"SUM(R744,R747,R750:R754)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G745:G746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P745:P746)","v":0},{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G748:G749)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P748:P749)","v":0},{"$f":"SUM(Q748:Q749)","v":0},{"$f":"SUM(R748:R749)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G719,G727,G743,G755)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P719,P727,P743,P755)","v":0},{"$f":"SUM(Q719,Q727,Q743,Q755)","v":0},{"$f":"SUM(R719,R727,R743,R755)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,12,"Description"]
[1,null,null,null,null,null,{"$f":"G817","v":0},{"$f":"H817","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G780,G783,G784)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J779:N779)","v":0},{"$f":"SUM(P780,P783,P784)","v":0},{"$f":"SUM(Q780,Q783,Q784)","v":0},{"$f":"SUM(R780,R783,R784)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G781:G782)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P781:P782)","v":0},{"$f":"SUM(Q781:Q782)","v":0},{"$f":"SUM(R781:R782)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G785:G786)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P785:P786)","v":0},{"$f":"SUM(Q785:Q786)","v":0},{"$f":"SUM(R785:R786)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G788,G791,G794:G796,G799:G800)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P788,P791,P794:P796,P799:P800)","v":0},{"$f":"SUM(Q788,Q791,Q794:Q796,Q799:Q800)","v":0},{"$f":"SUM(R788,R791,R794:R796,R799:R800)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G789:G790)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P789:P790)","v":0},{"$f":"SUM(Q789:Q790)","v":0},{"$f":"SUM(R789:R790)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G792:G793)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P792:P793)","v":0},{"$f":"SUM(Q792:Q793)","v":0},{"$f":"SUM(R792:R793)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G797:G798)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P797:P798)","v":0},{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G801:G802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P801:P802)","v":0},{"$f":"SUM(Q801:Q802)","v":0},{"$f":"SUM(R801:R802)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G804,G807,G810:G814)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P804,P807,P810:P814)","v":0},{"$f":"SUM(Q804,Q807,Q810:Q814)","v":0},{"$f":"SUM(R804,R807,R810:R814)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G805:G806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P805:P806)","v":0},{"$f":"SUM(Q805:Q806)","v":0},{"$f":"SUM(R805:R806)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G808:G809)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P808:P809)","v":0},{"$f":"SUM(Q808:Q809)","v":0},{"$f":"SUM(R808:R809)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G779,G787,G803,G815)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P779,P787,P803,P815)","v":0},{"$f":"SUM(Q779,Q787,Q803,Q815)","v":0},{"$f":"SUM(R779,R787,R803,R815)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,13,"Description"]
[1,null,null,null,null,0,{"$f":"G877","v":0},{"$f":"H877","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G840,G843,G844)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J839:N839)","v":0},{"$f":"SUM(P840,P843,P844)","v":0},{"$f":"SUM(Q840,Q843,Q844)","v":0},{"$f":"SUM(R840,R843,R844)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G841:G842)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P841:P842)","v":0},{"$f":"SUM(Q841:Q842)","v":0},{"$f":"SUM(R841:R842)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G845:G846)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P845:P846)","v":0},{"$f":"SUM(Q845:Q846)","v":0},{"$f":"SUM(R845:R846)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G848,G851,G854:G856,G859:G860)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P848,P851,P854:P856,P859:P860)","v":0},{"$f":"SUM(Q848,Q851,Q854:Q856,Q859:Q860)","v":0},{"$f":"SUM(R848,R851,R854:R856,R859:R860)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G849:G850)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P849:P850)","v":0},{"$f":"SUM(Q849:Q850)","v":0},{"$f":"SUM(R849:R850)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G852:G853)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P852:P853)","v":0},{"$f":"SUM(Q852:Q853)","v":0},{"$f":"SUM(R852:R853)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G857:G858)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P857:P858)","v":0},{"$f":"SUM(Q857:Q858)","v":0},{"$f":"SUM(R857:R858)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G861:G862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P861:P862)","v":0},{"$f":"SUM(Q861:Q862)","v":0},{"$f":"SUM(R861:R862)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G864,G867,G870:G874)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P864,P867,P870:P874)","v":0},{"$f":"SUM(Q864,Q867,Q870:Q874)","v":0},{"$f":"SUM(R864,R867,R870:R874)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G865:G866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P865:P866)","v":0},{"$f":"SUM(Q865:Q866)","v":0},{"$f":"SUM(R865:R866)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G868:G869)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P868:P869)","v":0},{"$f":"SUM(Q868:Q869)","v":0},{"$f":"SUM(R868:R869)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G839,G847,G863,G875)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P839,P847,P863,P875)","v":0},{"$f":"SUM(Q839,Q847,Q863,Q875)","v":0},{"$f":"SUM(R839,R847,R863,R875)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,14,"Description"]
[1,null,null,null,null,0,{"$f":"G937","v":0},{"$f":"H937","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G900,G903,G904)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J899:N899)","v":0},{"$f":"SUM(P900,P903,P904)","v":0},{"$f":"SUM(Q900,Q903,Q904)","v":0},{"$f":"SUM(R900,R903,R904)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G901:G902)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P901:P902)","v":0},{"$f":"SUM(Q901:Q902)","v":0},{"$f":"SUM(R901:R902)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G905:G906)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P905:P906)","v":0},{"$f":"SUM(Q905:Q906)","v":0},{"$f":"SUM(R905:R906)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G908,G911,G914:G916,G919:G920)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P908,P911,P914:P916,P919:P920)","v":0},{"$f":"SUM(Q908,Q911,Q914:Q916,Q919:Q920)","v":0},{"$f":"SUM(R908,R911,R914:R916,R919:R920)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G909:G910)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P909:P910)","v":0},{"$f":"SUM(Q909:Q910)","v":0},{"$f":"SUM(R909:R910)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G912:G913)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P912:P913)","v":0},{"$f":"SUM(Q912:Q913)","v":0},{"$f":"SUM(R912:R913)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G917:G918)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P917:P918)","v":0},{"$f":"SUM(Q917:Q918)","v":0},{"$f":"SUM(R917:R918)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G921:G922)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P921:P922)","v":0},{"$f":"SUM(Q921:Q922)","v":0},{"$f":"SUM(R921:R922)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G924,G927,G930:G934)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P924,P927,P930:P934)","v":0},{"$f":"SUM(Q924,Q927,Q930:Q934)","v":0},{"$f":"SUM(R924,R927,R930:R934)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G925:G926)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P925:P926)","v":0},{"$f":"SUM(Q925:Q926)","v":0},{"$f":"SUM(R925:R926)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G928:G929)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P928:P929)","v":0},{"$f":"SUM(Q928:Q929)","v":0},{"$f":"SUM(R928:R929)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G899,G907,G923,G935)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P899,P907,P923,P935)","v":0},{"$f":"SUM(Q899,Q907,Q923,Q935)","v":0},{"$f":"SUM(R899,R907,R923,R935)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,15,"Description"]
[1,null,null,null,null,null,{"$f":"G997","v":0},{"$f":"H997","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G960,G963,G964)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J959:N959)","v":0},{"$f":"SUM(P960,P963,P964)","v":0},{"$f":"SUM(Q960,Q963,Q964)","v":0},{"$f":"SUM(R960,R963,R964)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G961:G962)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P961:P962)","v":0},{"$f":"SUM(Q961:Q962)","v":0},{"$f":"SUM(R961:R962)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G965:G966)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P965:P966)","v":0},{"$f":"SUM(Q965:Q966)","v":0},{"$f":"SUM(R965:R966)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G968,G971,G974:G976,G979:G980)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P968,P971,P974:P976,P979:P980)","v":0},{"$f":"SUM(Q968,Q971,Q974:Q976,Q979:Q980)","v":0},{"$f":"SUM(R968,R971,R974:R976,R979:R980)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G969:G970)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P969:P970)","v":0},{"$f":"SUM(Q969:Q970)","v":0},{"$f":"SUM(R969:R970)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G972:G973)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P972:P973)","v":0},{"$f":"SUM(Q972:Q973)","v":0},{"$f":"SUM(R972:R973)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G977:G978)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P977:P978)","v":0},{"$f":"SUM(Q977:Q978)","v":0},{"$f":"SUM(R977:R978)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G981:G982)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P981:P982)","v":0},{"$f":"SUM(Q981:Q982)","v":0},{"$f":"SUM(R981:R982)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G984,G987,G990:G994)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P984,P987,P990:P994)","v":0},{"$f":"SUM(Q984,Q987,Q990:Q994)","v":0},{"$f":"SUM(R984,R987,R990:R994)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G985:G986)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P985:P986)","v":0},{"$f":"SUM(Q985:Q986)","v":0},{"$f":"SUM(R985:R986)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G988:G989)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P988:P989)","v":0},{"$f":"SUM(Q988:Q989)","v":0},{"$f":"SUM(R988:R989)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G959,G967,G983,G995)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P959,P967,P983,P995)","v":0},{"$f":"SUM(Q959,Q967,Q983,Q995)","v":0},{"$f":"SUM(R959,R967,R983,R995)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,16,"Description"]
[1,null,null,null,null,null,{"$f":"G1057","v":0},{"$f":"H1057","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1020,G1023,G1024)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1019:N1019)","v":0},{"$f":"SUM(P1020,P1023,P1024)","v":0},{"$f":"SUM(Q1020,Q1023,Q1024)","v":0},{"$f":"SUM(R1020,R1023,R1024)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1021:G1022)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1021:P1022)","v":0},{"$f":"SUM(Q1021:Q1022)","v":0},{"$f":"SUM(R1021:R1022)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1025:G1026)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1025:P1026)","v":0},{"$f":"SUM(Q1025:Q1026)","v":0},{"$f":"SUM(R1025:R1026)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1028,G1031,G1034:G1036,G1039:G1040)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1028,P1031,P1034:P1036,P1039:P1040)","v":0},{"$f":"SUM(Q1028,Q1031,Q1034:Q1036,Q1039:Q1040)","v":0},{"$f":"SUM(R1028,R1031,R1034:R1036,R1039:R1040)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1029:G1030)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1029:P1030)","v":0},{"$f":"SUM(Q1029:Q1030)","v":0},{"$f":"SUM(R1029:R1030)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1032:G1033)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1032:P1033)","v":0},{"$f":"SUM(Q1032:Q1033)","v":0},{"$f":"SUM(R1032:R1033)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1037:G1038)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1037:P1038)","v":0},{"$f":"SUM(Q1037:Q1038)","v":0},{"$f":"SUM(R1037:R1038)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1041:G1042)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1041:P1042)","v":0},{"$f":"SUM(Q1041:Q1042)","v":0},{"$f":"SUM(R1041:R1042)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1044,G1047,G1050:G1054)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1044,P1047,P1050:P1054)","v":0},{"$f":"SUM(Q1044,Q1047,Q1050:Q1054)","v":0},{"$f":"SUM(R1044,R1047,R1050:R1054)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1045:G1046)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1045:P1046)","v":0},{"$f":"SUM(Q1045:Q1046)","v":0},{"$f":"SUM(R1045:R1046)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1048:G1049)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1048:P1049)","v":0},{"$f":"SUM(Q1048:Q1049)","v":0},{"$f":"SUM(R1048:R1049)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1019,G1027,G1043,G1055)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1019,P1027,P1043,P1055)","v":0},{"$f":"SUM(Q1019,Q1027,Q1043,Q1055)","v":0},{"$f":"SUM(R1019,R1027,R1043,R1055)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,17,"Description"]
[1,null,null,null,null,0,{"$f":"G1117","v":0},{"$f":"H1117","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1080,G1083,G1084)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1079:N1079)","v":0},{"$f":"SUM(P1080,P1083,P1084)","v":0},{"$f":"SUM(Q1080,Q1083,Q1084)","v":0},{"$f":"SUM(R1080,R1083,R1084)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1081:G1082)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1081:P1082)","v":0},{"$f":"SUM(Q1081:Q1082)","v":0},{"$f":"SUM(R1081:R1082)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1085:G1086)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1085:P1086)","v":0},{"$f":"SUM(Q1085:Q1086)","v":0},{"$f":"SUM(R1085:R1086)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1088,G1091,G1094:G1096,G1099:G1100)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1088,P1091,P1094:P1096,P1099:P1100)","v":0},{"$f":"SUM(Q1088,Q1091,Q1094:Q1096,Q1099:Q1100)","v":0},{"$f":"SUM(R1088,R1091,R1094:R1096,R1099:R1100)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1089:G1090)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1089:P1090)","v":0},{"$f":"SUM(Q1089:Q1090)","v":0},{"$f":"SUM(R1089:R1090)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1092:G1093)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1092:P1093)","v":0},{"$f":"SUM(Q1092:Q1093)","v":0},{"$f":"SUM(R1092:R1093)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1097:G1098)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1097:P1098)","v":0},{"$f":"SUM(Q1097:Q1098)","v":0},{"$f":"SUM(R1097:R1098)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1101:G1102)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1101:P1102)","v":0},{"$f":"SUM(Q1101:Q1102)","v":0},{"$f":"SUM(R1101:R1102)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1104,G1107,G1110:G1114)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1104,P1107,P1110:P1114)","v":0},{"$f":"SUM(Q1104,Q1107,Q1110:Q1114)","v":0},{"$f":"SUM(R1104,R1107,R1110:R1114)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1105:G1106)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1105:P1106)","v":0},{"$f":"SUM(Q1105:Q1106)","v":0},{"$f":"SUM(R1105:R1106)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1108:G1109)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1108:P1109)","v":0},{"$f":"SUM(Q1108:Q1109)","v":0},{"$f":"SUM(R1108:R1109)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1079,G1087,G1103,G1115)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1079,P1087,P1103,P1115)","v":0},{"$f":"SUM(Q1079,Q1087,Q1103,Q1115)","v":0},{"$f":"SUM(R1079,R1087,R1103,R1115)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,18,"Description"]
[1,null,null,null,null,0,{"$f":"G1177","v":0},{"$f":"H1177","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1140,G1143,G1144)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1139:N1139)","v":0},{"$f":"SUM(P1140,P1143,P1144)","v":0},{"$f":"SUM(Q1140,Q1143,Q1144)","v":0},{"$f":"SUM(R1140,R1143,R1144)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1141:G1142)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1141:P1142)","v":0},{"$f":"SUM(Q1141:Q1142)","v":0},{"$f":"SUM(R1141:R1142)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1145:G1146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1145:P1146)","v":0},{"$f":"SUM(Q1145:Q1146)","v":0},{"$f":"SUM(R1145:R1146)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1148,G1151,G1154:G1156,G1159:G1160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1148,P1151,P1154:P1156,P1159:P1160)","v":0},{"$f":"SUM(Q1148,Q1151,Q1154:Q1156,Q1159:Q1160)","v":0},{"$f":"SUM(R1148,R1151,R1154:R1156,R1159:R1160)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1149:G1150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1149:P1150)","v":0},{"$f":"SUM(Q1149:Q1150)","v":0},{"$f":"SUM(R1149:R1150)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1152:G1153)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1152:P1153)","v":0},{"$f":"SUM(Q1152:Q1153)","v":0},{"$f":"SUM(R1152:R1153)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1157:G1158)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1157:P1158)","v":0},{"$f":"SUM(Q1157:Q1158)","v":0},{"$f":"SUM(R1157:R1158)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1161:G1162)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1161:P1162)","v":0},{"$f":"SUM(Q1161:Q1162)","v":0},{"$f":"SUM(R1161:R1162)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1164,G1167,G1170:G1174)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1164,P1167,P1170:P1174)","v":0},{"$f":"SUM(Q1164,Q1167,Q1170:Q1174)","v":0},{"$f":"SUM(R1164,R1167,R1170:R1174)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1165:G1166)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1165:P1166)","v":0},{"$f":"SUM(Q1165:Q1166)","v":0},{"$f":"SUM(R1165:R1166)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1168:G1169)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1168:P1169)","v":0},{"$f":"SUM(Q1168:Q1169)","v":0},{"$f":"SUM(R1168:R1169)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1139,G1147,G1163,G1175)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1139,P1147,P1163,P1175)","v":0},{"$f":"SUM(Q1139,Q1147,Q1163,Q1175)","v":0},{"$f":"SUM(R1139,R1147,R1163,R1175)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,19,"Description"]
[1,null,null,null,null,0,{"$f":"G1237","v":0},{"$f":"H1237","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1200,G1203,G1204)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1199:N1199)","v":0},{"$f":"SUM(P1200,P1203,P1204)","v":0},{"$f":"SUM(Q1200,Q1203,Q1204)","v":0},{"$f":"SUM(R1200,R1203,R1204)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1201:G1202)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1201:P1202)","v":0},{"$f":"SUM(Q1201:Q1202)","v":0},{"$f":"SUM(R1201:R1202)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1205:G1206)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1205:P1206)","v":0},{"$f":"SUM(Q1205:Q1206)","v":0},{"$f":"SUM(R1205:R1206)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1208,G1211,G1214:G1216,G1219:G1220)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1208,P1211,P1214:P1216,P1219:P1220)","v":0},{"$f":"SUM(Q1208,Q1211,Q1214:Q1216,Q1219:Q1220)","v":0},{"$f":"SUM(R1208,R1211,R1214:R1216,R1219:R1220)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1209:G1210)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1209:P1210)","v":0},{"$f":"SUM(Q1209:Q1210)","v":0},{"$f":"SUM(R1209:R1210)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1212:G1213)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1212:P1213)","v":0},{"$f":"SUM(Q1212:Q1213)","v":0},{"$f":"SUM(R1212:R1213)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1217:G1218)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1217:P1218)","v":0},{"$f":"SUM(Q1217:Q1218)","v":0},{"$f":"SUM(R1217:R1218)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1221:G1222)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1221:P1222)","v":0},{"$f":"SUM(Q1221:Q1222)","v":0},{"$f":"SUM(R1221:R1222)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1224,G1227,G1230:G1234)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1224,P1227,P1230:P1234)","v":0},{"$f":"SUM(Q1224,Q1227,Q1230:Q1234)","v":0},{"$f":"SUM(R1224,R1227,R1230:R1234)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1225:G1226)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1225:P1226)","v":0},{"$f":"SUM(Q1225:Q1226)","v":0},{"$f":"SUM(R1225:R1226)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1228:G1229)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1228:P1229)","v":0},{"$f":"SUM(Q1228:Q1229)","v":0},{"$f":"SUM(R1228:R1229)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1199,G1207,G1223,G1235)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1199,P1207,P1223,P1235)","v":0},{"$f":"SUM(Q1199,Q1207,Q1223,Q1235)","v":0},{"$f":"SUM(R1199,R1207,R1223,R1235)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,20,"Description"]
[1,null,null,null,null,0,{"$f":"G1297","v":0},{"$f":"H1297","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1260,G1263,G1264)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1259:N1259)","v":0},{"$f":"SUM(P1260,P1263,P1264)","v":0},{"$f":"SUM(Q1260,Q1263,Q1264)","v":0},{"$f":"SUM(R1260,R1263,R1264)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1261:G1262)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1261:P1262)","v":0},{"$f":"SUM(Q1261:Q1262)","v":0},{"$f":"SUM(R1261:R1262)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1265:G1266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1265:P1266)","v":0},{"$f":"SUM(Q1265:Q1266)","v":0},{"$f":"SUM(R1265:R1266)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1268,G1271,G1274:G1276,G1279:G1280)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1268,P1271,P1274:P1276,P1279:P1280)","v":0},{"$f":"SUM(Q1268,Q1271,Q1274:Q1276,Q1279:Q1280)","v":0},{"$f":"SUM(R1268,R1271,R1274:R1276,R1279:R1280)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1269:G1270)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1269:P1270)","v":0},{"$f":"SUM(Q1269:Q1270)","v":0},{"$f":"SUM(R1269:R1270)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1272:G1273)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1272:P1273)","v":0},{"$f":"SUM(Q1272:Q1273)","v":0},{"$f":"SUM(R1272:R1273)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1277:G1278)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1277:P1278)","v":0},{"$f":"SUM(Q1277:Q1278)","v":0},{"$f":"SUM(R1277:R1278)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1281:G1282)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1281:P1282)","v":0},{"$f":"SUM(Q1281:Q1282)","v":0},{"$f":"SUM(R1281:R1282)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1284,G1287,G1290:G1294)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1284,P1287,P1290:P1294)","v":0},{"$f":"SUM(Q1284,Q1287,Q1290:Q1294)","v":0},{"$f":"SUM(R1284,R1287,R1290:R1294)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1285:G1286)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1285:P1286)","v":0},{"$f":"SUM(Q1285:Q1286)","v":0},{"$f":"SUM(R1285:R1286)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1288:G1289)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1288:P1289)","v":0},{"$f":"SUM(Q1288:Q1289)","v":0},{"$f":"SUM(R1288:R1289)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1259,G1267,G1283,G1295)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1259,P1267,P1283,P1295)","v":0},{"$f":"SUM(Q1259,Q1267,Q1283,Q1295)","v":0},{"$f":"SUM(R1259,R1267,R1283,R1295)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,21,"Description"]
[1,null,null,null,null,0,{"$f":"G1357","v":0},{"$f":"H1357","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1320,G1323,G1324)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1319:N1319)","v":0},{"$f":"SUM(P1320,P1323,P1324)","v":0},{"$f":"SUM(Q1320,Q1323,Q1324)","v":0},{"$f":"SUM(R1320,R1323,R1324)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1321:G1322)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1321:P1322)","v":0},{"$f":"SUM(Q1321:Q1322)","v":0},{"$f":"SUM(R1321:R1322)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1325:G1326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1325:P1326)","v":0},{"$f":"SUM(Q1325:Q1326)","v":0},{"$f":"SUM(R1325:R1326)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1328,G1331,G1334:G1336,G1339:G1340)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1328,P1331,P1334:P1336,P1339:P1340)","v":0},{"$f":"SUM(Q1328,Q1331,Q1334:Q1336,Q1339:Q1340)","v":0},{"$f":"SUM(R1328,R1331,R1334:R1336,R1339:R1340)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1329:G1330)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1329:P1330)","v":0},{"$f":"SUM(Q1329:Q1330)","v":0},{"$f":"SUM(R1329:R1330)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1332:G1333)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1332:P1333)","v":0},{"$f":"SUM(Q1332:Q1333)","v":0},{"$f":"SUM(R1332:R1333)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1337:G1338)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1337:P1338)","v":0},{"$f":"SUM(Q1337:Q1338)","v":0},{"$f":"SUM(R1337:R1338)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1341:G1342)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1341:P1342)","v":0},{"$f":"SUM(Q1341:Q1342)","v":0},{"$f":"SUM(R1341:R1342)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1344,G1347,G1350:G1354)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1344,P1347,P1350:P1354)","v":0},{"$f":"SUM(Q1344,Q1347,Q1350:Q1354)","v":0},{"$f":"SUM(R1344,R1347,R1350:R1354)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1345:G1346)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1345:P1346)","v":0},{"$f":"SUM(Q1345:Q1346)","v":0},{"$f":"SUM(R1345:R1346)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1348:G1349)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1348:P1349)","v":0},{"$f":"SUM(Q1348:Q1349)","v":0},{"$f":"SUM(R1348:R1349)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1319,G1327,G1343,G1355)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1319,P1327,P1343,P1355)","v":0},{"$f":"SUM(Q1319,Q1327,Q1343,Q1355)","v":0},{"$f":"SUM(R1319,R1327,R1343,R1355)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,22,"Description"]
[1,null,null,null,null,0,{"$f":"G1417","v":0},{"$f":"H1417","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1380,G1383,G1384)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1379:N1379)","v":0},{"$f":"SUM(P1380,P1383,P1384)","v":0},{"$f":"SUM(Q1380,Q1383,Q1384)","v":0},{"$f":"SUM(R1380,R1383,R1384)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1381:G1382)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1381:P1382)","v":0},{"$f":"SUM(Q1381:Q1382)","v":0},{"$f":"SUM(R1381:R1382)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1385:G1386)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1385:P1386)","v":0},{"$f":"SUM(Q1385:Q1386)","v":0},{"$f":"SUM(R1385:R1386)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1388,G1391,G1394:G1396,G1399:G1400)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1388,P1391,P1394:P1396,P1399:P1400)","v":0},{"$f":"SUM(Q1388,Q1391,Q1394:Q1396,Q1399:Q1400)","v":0},{"$f":"SUM(R1388,R1391,R1394:R1396,R1399:R1400)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1389:G1390)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1389:P1390)","v":0},{"$f":"SUM(Q1389:Q1390)","v":0},{"$f":"SUM(R1389:R1390)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1392:G1393)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1392:P1393)","v":0},{"$f":"SUM(Q1392:Q1393)","v":0},{"$f":"SUM(R1392:R1393)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1397:G1398)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1397:P1398)","v":0},{"$f":"SUM(Q1397:Q1398)","v":0},{"$f":"SUM(R1397:R1398)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1401:G1402)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1401:P1402)","v":0},{"$f":"SUM(Q1401:Q1402)","v":0},{"$f":"SUM(R1401:R1402)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1404,G1407,G1410:G1414)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1404,P1407,P1410:P1414)","v":0},{"$f":"SUM(Q1404,Q1407,Q1410:Q1414)","v":0},{"$f":"SUM(R1404,R1407,R1410:R1414)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1405:G1406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1405:P1406)","v":0},{"$f":"SUM(Q1405:Q1406)","v":0},{"$f":"SUM(R1405:R1406)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1408:G1409)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1408:P1409)","v":0},{"$f":"SUM(Q1408:Q1409)","v":0},{"$f":"SUM(R1408:R1409)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1379,G1387,G1403,G1415)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1379,P1387,P1403,P1415)","v":0},{"$f":"SUM(Q1379,Q1387,Q1403,Q1415)","v":0},{"$f":"SUM(R1379,R1387,R1403,R1415)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,23,"Description"]
[1,null,null,null,null,0,{"$f":"G1477","v":0},{"$f":"H1477","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1440,G1443,G1444)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1439:N1439)","v":0},{"$f":"SUM(P1440,P1443,P1444)","v":0},{"$f":"SUM(Q1440,Q1443,Q1444)","v":0},{"$f":"SUM(R1440,R1443,R1444)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1441:G1442)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1441:P1442)","v":0},{"$f":"SUM(Q1441:Q1442)","v":0},{"$f":"SUM(R1441:R1442)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1445:G1446)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1445:P1446)","v":0},{"$f":"SUM(Q1445:Q1446)","v":0},{"$f":"SUM(R1445:R1446)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1448,G1451,G1454:G1456,G1459:G1460)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1448,P1451,P1454:P1456,P1459:P1460)","v":0},{"$f":"SUM(Q1448,Q1451,Q1454:Q1456,Q1459:Q1460)","v":0},{"$f":"SUM(R1448,R1451,R1454:R1456,R1459:R1460)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1449:G1450)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1449:P1450)","v":0},{"$f":"SUM(Q1449:Q1450)","v":0},{"$f":"SUM(R1449:R1450)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1452:G1453)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1452:P1453)","v":0},{"$f":"SUM(Q1452:Q1453)","v":0},{"$f":"SUM(R1452:R1453)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1457:G1458)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1457:P1458)","v":0},{"$f":"SUM(Q1457:Q1458)","v":0},{"$f":"SUM(R1457:R1458)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1461:G1462)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1461:P1462)","v":0},{"$f":"SUM(Q1461:Q1462)","v":0},{"$f":"SUM(R1461:R1462)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1464,G1467,G1470:G1474)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1464,P1467,P1470:P1474)","v":0},{"$f":"SUM(Q1464,Q1467,Q1470:Q1474)","v":0},{"$f":"SUM(R1464,R1467,R1470:R1474)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1465:G1466)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1465:P1466)","v":0},{"$f":"SUM(Q1465:Q1466)","v":0},{"$f":"SUM(R1465:R1466)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1468:G1469)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1468:P1469)","v":0},{"$f":"SUM(Q1468:Q1469)","v":0},{"$f":"SUM(R1468:R1469)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1439,G1447,G1463,G1475)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1439,P1447,P1463,P1475)","v":0},{"$f":"SUM(Q1439,Q1447,Q1463,Q1475)","v":0},{"$f":"SUM(R1439,R1447,R1463,R1475)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,24,"Description"]
[1,null,null,null,null,0,{"$f":"G1537","v":0},{"$f":"H1537","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1500,G1503,G1504)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1499:N1499)","v":0},{"$f":"SUM(P1500,P1503,P1504)","v":0},{"$f":"SUM(Q1500,Q1503,Q1504)","v":0},{"$f":"SUM(R1500,R1503,R1504)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1501:G1502)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1501:P1502)","v":0},{"$f":"SUM(Q1501:Q1502)","v":0},{"$f":"SUM(R1501:R1502)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1505:G1506)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1505:P1506)","v":0},{"$f":"SUM(Q1505:Q1506)","v":0},{"$f":"SUM(R1505:R1506)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1508,G1511,G1514:G1516,G1519:G1520)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1508,P1511,P1514:P1516,P1519:P1520)","v":0},{"$f":"SUM(Q1508,Q1511,Q1514:Q1516,Q1519:Q1520)","v":0},{"$f":"SUM(R1508,R1511,R1514:R1516,R1519:R1520)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1509:G1510)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1509:P1510)","v":0},{"$f":"SUM(Q1509:Q1510)","v":0},{"$f":"SUM(R1509:R1510)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1512:G1513)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1512:P1513)","v":0},{"$f":"SUM(Q1512:Q1513)","v":0},{"$f":"SUM(R1512:R1513)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1517:G1518)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1517:P1518)","v":0},{"$f":"SUM(Q1517:Q1518)","v":0},{"$f":"SUM(R1517:R1518)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1521:G1522)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1521:P1522)","v":0},{"$f":"SUM(Q1521:Q1522)","v":0},{"$f":"SUM(R1521:R1522)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1524,G1527,G1530:G1534)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1524,P1527,P1530:P1534)","v":0},{"$f":"SUM(Q1524,Q1527,Q1530:Q1534)","v":0},{"$f":"SUM(R1524,R1527,R1530:R1534)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1525:G1526)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1525:P1526)","v":0},{"$f":"SUM(Q1525:Q1526)","v":0},{"$f":"SUM(R1525:R1526)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1528:G1529)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1528:P1529)","v":0},{"$f":"SUM(Q1528:Q1529)","v":0},{"$f":"SUM(R1528:R1529)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1499,G1507,G1523,G1535)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1499,P1507,P1523,P1535)","v":0},{"$f":"SUM(Q1499,Q1507,Q1523,Q1535)","v":0},{"$f":"SUM(R1499,R1507,R1523,R1535)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,25,"Description"]
[1,null,null,null,null,0,{"$f":"G1597","v":0},{"$f":"H1597","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1560,G1563,G1564)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1559:N1559)","v":0},{"$f":"SUM(P1560,P1563,P1564)","v":0},{"$f":"SUM(Q1560,Q1563,Q1564)","v":0},{"$f":"SUM(R1560,R1563,R1564)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1561:G1562)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1561:P1562)","v":0},{"$f":"SUM(Q1561:Q1562)","v":0},{"$f":"SUM(R1561:R1562)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1565:G1566)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1565:P1566)","v":0},{"$f":"SUM(Q1565:Q1566)","v":0},{"$f":"SUM(R1565:R1566)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1568,G1571,G1574:G1576,G1579:G1580)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1568,P1571,P1574:P1576,P1579:P1580)","v":0},{"$f":"SUM(Q1568,Q1571,Q1574:Q1576,Q1579:Q1580)","v":0},{"$f":"SUM(R1568,R1571,R1574:R1576,R1579:R1580)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1569:G1570)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1569:P1570)","v":0},{"$f":"SUM(Q1569:Q1570)","v":0},{"$f":"SUM(R1569:R1570)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1572:G1573)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1572:P1573)","v":0},{"$f":"SUM(Q1572:Q1573)","v":0},{"$f":"SUM(R1572:R1573)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1577:G1578)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1577:P1578)","v":0},{"$f":"SUM(Q1577:Q1578)","v":0},{"$f":"SUM(R1577:R1578)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1581:G1582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1581:P1582)","v":0},{"$f":"SUM(Q1581:Q1582)","v":0},{"$f":"SUM(R1581:R1582)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1584,G1587,G1590:G1594)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1584,P1587,P1590:P1594)","v":0},{"$f":"SUM(Q1584,Q1587,Q1590:Q1594)","v":0},{"$f":"SUM(R1584,R1587,R1590:R1594)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1585:G1586)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1585:P1586)","v":0},{"$f":"SUM(Q1585:Q1586)","v":0},{"$f":"SUM(R1585:R1586)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1588:G1589)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1588:P1589)","v":0},{"$f":"SUM(Q1588:Q1589)","v":0},{"$f":"SUM(R1588:R1589)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1559,G1567,G1583,G1595)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1559,P1567,P1583,P1595)","v":0},{"$f":"SUM(Q1559,Q1567,Q1583,Q1595)","v":0},{"$f":"SUM(R1559,R1567,R1583,R1595)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,26,"Description"]
[1,null,null,null,null,0,{"$f":"G1657","v":0},{"$f":"H1657","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1620,G1623,G1624)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1619:N1619)","v":0},{"$f":"SUM(P1620,P1623,P1624)","v":0},{"$f":"SUM(Q1620,Q1623,Q1624)","v":0},{"$f":"SUM(R1620,R1623,R1624)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1621:G1622)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1621:P1622)","v":0},{"$f":"SUM(Q1621:Q1622)","v":0},{"$f":"SUM(R1621:R1622)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1625:G1626)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1625:P1626)","v":0},{"$f":"SUM(Q1625:Q1626)","v":0},{"$f":"SUM(R1625:R1626)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1628,G1631,G1634:G1636,G1639:G1640)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1628,P1631,P1634:P1636,P1639:P1640)","v":0},{"$f":"SUM(Q1628,Q1631,Q1634:Q1636,Q1639:Q1640)","v":0},{"$f":"SUM(R1628,R1631,R1634:R1636,R1639:R1640)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1629:G1630)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1629:P1630)","v":0},{"$f":"SUM(Q1629:Q1630)","v":0},{"$f":"SUM(R1629:R1630)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1632:G1633)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1632:P1633)","v":0},{"$f":"SUM(Q1632:Q1633)","v":0},{"$f":"SUM(R1632:R1633)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1637:G1638)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1637:P1638)","v":0},{"$f":"SUM(Q1637:Q1638)","v":0},{"$f":"SUM(R1637:R1638)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1641:G1642)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1641:P1642)","v":0},{"$f":"SUM(Q1641:Q1642)","v":0},{"$f":"SUM(R1641:R1642)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1644,G1647,G1650:G1654)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1644,P1647,P1650:P1654)","v":0},{"$f":"SUM(Q1644,Q1647,Q1650:Q1654)","v":0},{"$f":"SUM(R1644,R1647,R1650:R1654)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1645:G1646)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1645:P1646)","v":0},{"$f":"SUM(Q1645:Q1646)","v":0},{"$f":"SUM(R1645:R1646)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1648:G1649)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1648:P1649)","v":0},{"$f":"SUM(Q1648:Q1649)","v":0},{"$f":"SUM(R1648:R1649)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1619,G1627,G1643,G1655)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1619,P1627,P1643,P1655)","v":0},{"$f":"SUM(Q1619,Q1627,Q1643,Q1655)","v":0},{"$f":"SUM(R1619,R1627,R1643,R1655)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,27,"Description"]
[1,null,null,null,null,null,{"$f":"G1717","v":0},{"$f":"H1717","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1680,G1683,G1684)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1679:N1679)","v":0},{"$f":"SUM(P1680,P1683,P1684)","v":0},{"$f":"SUM(Q1680,Q1683,Q1684)","v":0},{"$f":"SUM(R1680,R1683,R1684)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1681:G1682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1681:P1682)","v":0},{"$f":"SUM(Q1681:Q1682)","v":0},{"$f":"SUM(R1681:R1682)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1685:G1686)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1685:P1686)","v":0},{"$f":"SUM(Q1685:Q1686)","v":0},{"$f":"SUM(R1685:R1686)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1688,G1691,G1694:G1696,G1699:G1700)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1688,P1691,P1694:P1696,P1699:P1700)","v":0},{"$f":"SUM(Q1688,Q1691,Q1694:Q1696,Q1699:Q1700)","v":0},{"$f":"SUM(R1688,R1691,R1694:R1696,R1699:R1700)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1689:G1690)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1689:P1690)","v":0},{"$f":"SUM(Q1689:Q1690)","v":0},{"$f":"SUM(R1689:R1690)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1692:G1693)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1692:P1693)","v":0},{"$f":"SUM(Q1692:Q1693)","v":0},{"$f":"SUM(R1692:R1693)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1697:G1698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1697:P1698)","v":0},{"$f":"SUM(Q1697:Q1698)","v":0},{"$f":"SUM(R1697:R1698)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1701:G1702)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1701:P1702)","v":0},{"$f":"SUM(Q1701:Q1702)","v":0},{"$f":"SUM(R1701:R1702)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1704,G1707,G1710:G1714)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1704,P1707,P1710:P1714)","v":0},{"$f":"SUM(Q1704,Q1707,Q1710:Q1714)","v":0},{"$f":"SUM(R1704,R1707,R1710:R1714)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1705:G1706)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1705:P1706)","v":0},{"$f":"SUM(Q1705:Q1706)","v":0},{"$f":"SUM(R1705:R1706)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1708:G1709)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1708:P1709)","v":0},{"$f":"SUM(Q1708:Q1709)","v":0},{"$f":"SUM(R1708:R1709)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1679,G1687,G1703,G1715)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1679,P1687,P1703,P1715)","v":0},{"$f":"SUM(Q1679,Q1687,Q1703,Q1715)","v":0},{"$f":"SUM(R1679,R1687,R1703,R1715)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,28,"Description"]
[1,null,null,null,null,null,{"$f":"G1777","v":0},{"$f":"H1777","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1740,G1743,G1744)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1739:N1739)","v":0},{"$f":"SUM(P1740,P1743,P1744)","v":0},{"$f":"SUM(Q1740,Q1743,Q1744)","v":0},{"$f":"SUM(R1740,R1743,R1744)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1741:G1742)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1741:P1742)","v":0},{"$f":"SUM(Q1741:Q1742)","v":0},{"$f":"SUM(R1741:R1742)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1745:G1746)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1745:P1746)","v":0},{"$f":"SUM(Q1745:Q1746)","v":0},{"$f":"SUM(R1745:R1746)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1748,G1751,G1754:G1756,G1759:G1760)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1748,P1751,P1754:P1756,P1759:P1760)","v":0},{"$f":"SUM(Q1748,Q1751,Q1754:Q1756,Q1759:Q1760)","v":0},{"$f":"SUM(R1748,R1751,R1754:R1756,R1759:R1760)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1749:G1750)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1749:P1750)","v":0},{"$f":"SUM(Q1749:Q1750)","v":0},{"$f":"SUM(R1749:R1750)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1752:G1753)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1752:P1753)","v":0},{"$f":"SUM(Q1752:Q1753)","v":0},{"$f":"SUM(R1752:R1753)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1757:G1758)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1757:P1758)","v":0},{"$f":"SUM(Q1757:Q1758)","v":0},{"$f":"SUM(R1757:R1758)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1761:G1762)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1761:P1762)","v":0},{"$f":"SUM(Q1761:Q1762)","v":0},{"$f":"SUM(R1761:R1762)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1764,G1767,G1770:G1774)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1764,P1767,P1770:P1774)","v":0},{"$f":"SUM(Q1764,Q1767,Q1770:Q1774)","v":0},{"$f":"SUM(R1764,R1767,R1770:R1774)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1765:G1766)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1765:P1766)","v":0},{"$f":"SUM(Q1765:Q1766)","v":0},{"$f":"SUM(R1765:R1766)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1768:G1769)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1768:P1769)","v":0},{"$f":"SUM(Q1768:Q1769)","v":0},{"$f":"SUM(R1768:R1769)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1739,G1747,G1763,G1775)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1739,P1747,P1763,P1775)","v":0},{"$f":"SUM(Q1739,Q1747,Q1763,Q1775)","v":0},{"$f":"SUM(R1739,R1747,R1763,R1775)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,29,"Description"]
[1,null,null,null,null,null,{"$f":"G1837","v":0},{"$f":"H1837","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1800,G1803,G1804)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1799:N1799)","v":0},{"$f":"SUM(P1800,P1803,P1804)","v":0},{"$f":"SUM(Q1800,Q1803,Q1804)","v":0},{"$f":"SUM(R1800,R1803,R1804)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1801:G1802)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1801:P1802)","v":0},{"$f":"SUM(Q1801:Q1802)","v":0},{"$f":"SUM(R1801:R1802)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1805:G1806)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1805:P1806)","v":0},{"$f":"SUM(Q1805:Q1806)","v":0},{"$f":"SUM(R1805:R1806)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1808,G1811,G1814:G1816,G1819:G1820)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1808,P1811,P1814:P1816,P1819:P1820)","v":0},{"$f":"SUM(Q1808,Q1811,Q1814:Q1816,Q1819:Q1820)","v":0},{"$f":"SUM(R1808,R1811,R1814:R1816,R1819:R1820)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1809:G1810)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1809:P1810)","v":0},{"$f":"SUM(Q1809:Q1810)","v":0},{"$f":"SUM(R1809:R1810)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1812:G1813)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1812:P1813)","v":0},{"$f":"SUM(Q1812:Q1813)","v":0},{"$f":"SUM(R1812:R1813)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1817:G1818)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1817:P1818)","v":0},{"$f":"SUM(Q1817:Q1818)","v":0},{"$f":"SUM(R1817:R1818)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1821:G1822)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1821:P1822)","v":0},{"$f":"SUM(Q1821:Q1822)","v":0},{"$f":"SUM(R1821:R1822)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1824,G1827,G1830:G1834)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1824,P1827,P1830:P1834)","v":0},{"$f":"SUM(Q1824,Q1827,Q1830:Q1834)","v":0},{"$f":"SUM(R1824,R1827,R1830:R1834)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1825:G1826)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1825:P1826)","v":0},{"$f":"SUM(Q1825:Q1826)","v":0},{"$f":"SUM(R1825:R1826)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1828:G1829)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1828:P1829)","v":0},{"$f":"SUM(Q1828:Q1829)","v":0},{"$f":"SUM(R1828:R1829)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1799,G1807,G1823,G1835)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1799,P1807,P1823,P1835)","v":0},{"$f":"SUM(Q1799,Q1807,Q1823,Q1835)","v":0},{"$f":"SUM(R1799,R1807,R1823,R1835)","v":0}]
[1]
[1]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,null,null,null,30,"Description"]
[1,null,null,null,null,null,{"$f":"G1897","v":0},{"$f":"H1897","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Programme","Programme in Previous Structure"]
[1]
[1,null,null,null,null,"Subprogramme","Subprogramme in Previous Structure"]
[1]
[null,null,null,null,null,"",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,null,null,null,null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Outcome",null,null,"Voted \n(Main \nappropriation)","Adjustments",null,null,null,"Adjusted","Medium-term estimate"]
[null,null,null,null,null,null,null,null,null,null,"Roll-overs","Unforeseeable/\nunavoidable","Virement","Other\nadjustments","appropriation"]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G1860,G1863,G1864)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(J1859:N1859)","v":0},{"$f":"SUM(P1860,P1863,P1864)","v":0},{"$f":"SUM(Q1860,Q1863,Q1864)","v":0},{"$f":"SUM(R1860,R1863,R1864)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"SUM(G1861:G1862)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1861:P1862)","v":0},{"$f":"SUM(Q1861:Q1862)","v":0},{"$f":"SUM(R1861:R1862)","v":0}]
[null,null,null,null,null,"Salaries and wages",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Social contributions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Goods and services",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Interest and rent on land",{"$f":"SUM(G1865:G1866)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1865:P1866)","v":0},{"$f":"SUM(Q1865:Q1866)","v":0},{"$f":"SUM(R1865:R1866)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rent on land",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G1868,G1871,G1874:G1876,G1879:G1880)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1868,P1871,P1874:P1876,P1879:P1880)","v":0},{"$f":"SUM(Q1868,Q1871,Q1874:Q1876,Q1879:Q1880)","v":0},{"$f":"SUM(R1868,R1871,R1874:R1876,R1879:R1880)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(G1869:G1870)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1869:P1870)","v":0},{"$f":"SUM(Q1869:Q1870)","v":0},{"$f":"SUM(R1869:R1870)","v":0}]
[null,null,null,null,null,"Provinces",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Municipalities",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(G1872:G1873)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1872:P1873)","v":0},{"$f":"SUM(Q1872:Q1873)","v":0},{"$f":"SUM(R1872:R1873)","v":0}]
[null,null,null,null,null,"Social security funds",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Departmental agencies (non-business entities)",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Higher education institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Foreign governments and international organisations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(G1877:G1878)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1877:P1878)","v":0},{"$f":"SUM(Q1877:Q1878)","v":0},{"$f":"SUM(R1877:R1878)","v":0}]
[null,null,null,null,null,"Public corporations",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Private enterprises",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Non-profit institutions",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Households",{"$f":"SUM(G1881:G1882)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1881:P1882)","v":0},{"$f":"SUM(Q1881:Q1882)","v":0},{"$f":"SUM(R1881:R1882)","v":0}]
[null,null,null,null,null,"Social benefits",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other transfers to households",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G1884,G1887,G1890:G1894)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1884,P1887,P1890:P1894)","v":0},{"$f":"SUM(Q1884,Q1887,Q1890:Q1894)","v":0},{"$f":"SUM(R1884,R1887,R1890:R1894)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(G1885:G1886)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1885:P1886)","v":0},{"$f":"SUM(Q1885:Q1886)","v":0},{"$f":"SUM(R1885:R1886)","v":0}]
[null,null,null,null,null,"Buildings",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other fixed structures",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(G1888:G1889)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1888:P1889)","v":0},{"$f":"SUM(Q1888:Q1889)","v":0},{"$f":"SUM(R1888:R1889)","v":0}]
[null,null,null,null,null,"Transport equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Other machinery and equipment",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Heritage assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Specialised military assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Biological assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Land and sub-soil assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Software and other intangible assets",0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,"Payments for financial assets",0,0,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G1859,G1867,G1883,G1895)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P1859,P1867,P1883,P1895)","v":0},{"$f":"SUM(Q1859,Q1867,Q1883,Q1895)","v":0},{"$f":"SUM(R1859,R1867,R1883,R1895)","v":0}]
[1]
[1]
[1]

{"sheet":"Performance Indicators","index":30,"n_rows":769,"n_cols":50,"rows_kept":769,"cut":false,"hidden":false,"merged":[[10,7,10,13],[11,11,11,13],[10,14,12,14]]}
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+COUNTA(F25:G25)","v":2}]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
["Off"]
["Off",null,null,null,null,"Selected performance indicators"]
[1,null,null,null,null,"Indicators","Programme most closely linked \nto achievement of indicator","Annual performance",null,null,null,null,null,null,"Comments"]
[1,null,null,null,null,null,null,"Past",null,null,"Current","Projected"]
[1,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"IF(COUNTA(F14:N14)>0,1,0)","v":1},null,null,null,null,"Net loan debt as a percentage of GDP","Asset and Liability Management","41% \n(R1.6tr)","44.2% \n(R1.8tr)","45.8% \n(R2tr)","47.0% \n(R2.2tr)","47.6% \n(R2.4tr)","48.2% \n(R2.7tr)",0,0,""]
[{"$f":"IF(COUNTA(F15:N15)>0,1,0)","v":1},null,null,null,null,"Value of government gross annual borrowing","Asset and Liability Management","R215.3bn","R200.4bn","R237.8bn","R220.9bn","R224.2bn","R284.4bn",0,0,""]
[{"$f":"IF(COUNTA(F16:N16)>0,1,0)","v":1},null,null,null,null,"Cost to service debt as a percentage of GDP","Asset and Liability Management","3.0% \n(R114.8bn)","3.2% \n(R128.8 bn)","3.4% \n(R147.7 bn)","3.4% \n(R162.4 bn)","3.5% \n(R180.7bn)","3.6% \n(R197.3bn)",0,0,""]
[1,null,null,null,null,"Number of active training providers delivering the municipal regulated minimum competency levels programme per year","Financial Accounting and Supply Chain Management Systems",40,78,40,43,43,43,0,0,""]
[{"$f":"IF(COUNTA(F18:N18)>0,1,0)","v":1},null,null,null,null,"Number of individuals trained per year to assist with the implementation of financial management reforms","Financial Accounting and Supply Chain Management Systems",350,312,1358,740,740,740,0,0,""]
[1,null,null,null,null,"Number of transversal term contracts renewed per year for national procurement2","Financial Accounting and Supply Chain Management Systems",16,16,17,17,11,15,0,0,""]
[1,null,null,null,null,"Total number of precinct plans completed","Technical Support and Development Finance","-1",10,8,8,12,18,0,0,""]
[1,null,null,null,null,"Total number of catalytic projects approved","Technical Support and Development Finance",317,352,380,380,400,420,0,0,""]
[1,null,null,null,null,"Total estimated third-party investment leveraged for neighbourhood development","Technical Support and Development Finance","R 2.5bn","R4.2bn","R4.3bn","R4.3bn","R4.5bn","R4.8bn",0,0,""]
[1,null,null,null,null,"Number of integrated projects in integration zones identified for planning per year","Technical Support and Development Finance",14,10,"N/A",12,12,12,0,0,""]
[1,null,null,null,null,"Number of integrated projects in Integration Zones under implementation","Technical Support and Development Finance",3,3,"N/A",10,12,12,0,0,""]
[1,null,null,null,null,"Total number of new jobs contracted for approved and active projects in the Jobs Fund (cumulative)","Technical Support and Development Finance",132725,119888,"N/A",150000,150000,150000,0,0,""]
[1,null,null,null,null,"Number of placements contracted with project partners on the Jobs Fund (cumulative inception to date and still active) per year","Technical Support and Development Finance",84513,85851,"N/A",70000,70000,70000,0,0,""]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1,null,null,null,null,"","","","","","","","","","",""]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Activity/Output/Outcome/Efficiency Indicator","Related Programme",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},"Comm","Summ"]
[null,null,null,null,null,{"$f":"'1'!$F$16","v":"No trendable indicators for this programme as it provides  support service to the department"},{"$f":"'1'!$R$16","v":"Administration"},{"$f":"'1'!$I$16","v":1},{"$f":"'1'!$J$16","v":1},{"$f":"'1'!$L$16","v":0},{"$f":"'1'!$M$16","v":1},{"$f":"'1'!$O$16","v":1},{"$f":"'1'!$P$16","v":0},{"$f":"'1'!$Q$16","v":0},{"$f":"'1'!$W$16","v":0},{"$f":"'1'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'1'!$F$17","v":0},{"$f":"'1'!$R$17","v":0},{"$f":"'1'!$I$17","v":0},{"$f":"'1'!$J$17","v":0},{"$f":"'1'!$L$17","v":0},{"$f":"'1'!$M$17","v":0},{"$f":"'1'!$O$17","v":0},{"$f":"'1'!$P$17","v":0},{"$f":"'1'!$Q$17","v":0},{"$f":"'1'!$W$17","v":0},{"$f":"'1'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$18","v":0},{"$f":"'1'!$R$18","v":0},{"$f":"'1'!$I$18","v":0},{"$f":"'1'!$J$18","v":0},{"$f":"'1'!$L$18","v":0},{"$f":"'1'!$M$18","v":0},{"$f":"'1'!$O$18","v":0},{"$f":"'1'!$P$18","v":0},{"$f":"'1'!$Q$18","v":0},{"$f":"'1'!$W$18","v":0},{"$f":"'1'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$19","v":0},{"$f":"'1'!$R$19","v":0},{"$f":"'1'!$I$19","v":0},{"$f":"'1'!$J$19","v":0},{"$f":"'1'!$L$19","v":0},{"$f":"'1'!$M$19","v":0},{"$f":"'1'!$O$19","v":0},{"$f":"'1'!$P$19","v":0},{"$f":"'1'!$Q$19","v":0},{"$f":"'1'!$W$19","v":0},{"$f":"'1'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$20","v":0},{"$f":"'1'!$R$20","v":0},{"$f":"'1'!$I$20","v":0},{"$f":"'1'!$J$20","v":0},{"$f":"'1'!$L$20","v":0},{"$f":"'1'!$M$20","v":0},{"$f":"'1'!$O$20","v":0},{"$f":"'1'!$P$20","v":0},{"$f":"'1'!$Q$20","v":0},{"$f":"'1'!$W$20","v":0},{"$f":"'1'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$21","v":0},{"$f":"'1'!$R$21","v":0},{"$f":"'1'!$I$21","v":0},{"$f":"'1'!$J$21","v":0},{"$f":"'1'!$L$21","v":0},{"$f":"'1'!$M$21","v":0},{"$f":"'1'!$O$21","v":0},{"$f":"'1'!$P$21","v":0},{"$f":"'1'!$Q$21","v":0},{"$f":"'1'!$W$21","v":0},{"$f":"'1'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$22","v":0},{"$f":"'1'!$R$22","v":0},{"$f":"'1'!$I$22","v":0},{"$f":"'1'!$J$22","v":0},{"$f":"'1'!$L$22","v":0},{"$f":"'1'!$M$22","v":0},{"$f":"'1'!$O$22","v":0},{"$f":"'1'!$P$22","v":0},{"$f":"'1'!$Q$22","v":0},{"$f":"'1'!$W$22","v":0},{"$f":"'1'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$23","v":0},{"$f":"'1'!$R$23","v":0},{"$f":"'1'!$I$23","v":0},{"$f":"'1'!$J$23","v":0},{"$f":"'1'!$L$23","v":0},{"$f":"'1'!$M$23","v":0},{"$f":"'1'!$O$23","v":0},{"$f":"'1'!$P$23","v":0},{"$f":"'1'!$Q$23","v":0},{"$f":"'1'!$W$23","v":0},{"$f":"'1'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$24","v":0},{"$f":"'1'!$R$24","v":0},{"$f":"'1'!$I$24","v":0},{"$f":"'1'!$J$24","v":0},{"$f":"'1'!$L$24","v":0},{"$f":"'1'!$M$24","v":0},{"$f":"'1'!$O$24","v":0},{"$f":"'1'!$P$24","v":0},{"$f":"'1'!$Q$24","v":0},{"$f":"'1'!$W$24","v":0},{"$f":"'1'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$25","v":0},{"$f":"'1'!$R$25","v":0},{"$f":"'1'!$I$25","v":0},{"$f":"'1'!$J$25","v":0},{"$f":"'1'!$L$25","v":0},{"$f":"'1'!$M$25","v":0},{"$f":"'1'!$O$25","v":0},{"$f":"'1'!$P$25","v":0},{"$f":"'1'!$Q$25","v":0},{"$f":"'1'!$W$25","v":0},{"$f":"'1'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$26","v":0},{"$f":"'1'!$R$26","v":0},{"$f":"'1'!$I$26","v":0},{"$f":"'1'!$J$26","v":0},{"$f":"'1'!$L$26","v":0},{"$f":"'1'!$M$26","v":0},{"$f":"'1'!$O$26","v":0},{"$f":"'1'!$P$26","v":0},{"$f":"'1'!$Q$26","v":0},{"$f":"'1'!$W$26","v":0},{"$f":"'1'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$27","v":0},{"$f":"'1'!$R$27","v":0},{"$f":"'1'!$I$27","v":0},{"$f":"'1'!$J$27","v":0},{"$f":"'1'!$L$27","v":0},{"$f":"'1'!$M$27","v":0},{"$f":"'1'!$O$27","v":0},{"$f":"'1'!$P$27","v":0},{"$f":"'1'!$Q$27","v":0},{"$f":"'1'!$W$27","v":0},{"$f":"'1'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$28","v":0},{"$f":"'1'!$R$28","v":0},{"$f":"'1'!$I$28","v":0},{"$f":"'1'!$J$28","v":0},{"$f":"'1'!$L$28","v":0},{"$f":"'1'!$M$28","v":0},{"$f":"'1'!$O$28","v":0},{"$f":"'1'!$P$28","v":0},{"$f":"'1'!$Q$28","v":0},{"$f":"'1'!$W$28","v":0},{"$f":"'1'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$29","v":0},{"$f":"'1'!$R$29","v":0},{"$f":"'1'!$I$29","v":0},{"$f":"'1'!$J$29","v":0},{"$f":"'1'!$L$29","v":0},{"$f":"'1'!$M$29","v":0},{"$f":"'1'!$O$29","v":0},{"$f":"'1'!$P$29","v":0},{"$f":"'1'!$Q$29","v":0},{"$f":"'1'!$W$29","v":0},{"$f":"'1'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$30","v":0},{"$f":"'1'!$R$30","v":0},{"$f":"'1'!$I$30","v":0},{"$f":"'1'!$J$30","v":0},{"$f":"'1'!$L$30","v":0},{"$f":"'1'!$M$30","v":0},{"$f":"'1'!$O$30","v":0},{"$f":"'1'!$P$30","v":0},{"$f":"'1'!$Q$30","v":0},{"$f":"'1'!$W$30","v":0},{"$f":"'1'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$31","v":0},{"$f":"'1'!$R$31","v":0},{"$f":"'1'!$I$31","v":0},{"$f":"'1'!$J$31","v":0},{"$f":"'1'!$L$31","v":0},{"$f":"'1'!$M$31","v":0},{"$f":"'1'!$O$31","v":0},{"$f":"'1'!$P$31","v":0},{"$f":"'1'!$Q$31","v":0},{"$f":"'1'!$W$31","v":0},{"$f":"'1'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$32","v":0},{"$f":"'1'!$R$32","v":0},{"$f":"'1'!$I$32","v":0},{"$f":"'1'!$J$32","v":0},{"$f":"'1'!$L$32","v":0},{"$f":"'1'!$M$32","v":0},{"$f":"'1'!$O$32","v":0},{"$f":"'1'!$P$32","v":0},{"$f":"'1'!$Q$32","v":0},{"$f":"'1'!$W$32","v":0},{"$f":"'1'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$33","v":0},{"$f":"'1'!$R$33","v":0},{"$f":"'1'!$I$33","v":0},{"$f":"'1'!$J$33","v":0},{"$f":"'1'!$L$33","v":0},{"$f":"'1'!$M$33","v":0},{"$f":"'1'!$O$33","v":0},{"$f":"'1'!$P$33","v":0},{"$f":"'1'!$Q$33","v":0},{"$f":"'1'!$W$33","v":0},{"$f":"'1'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$34","v":0},{"$f":"'1'!$R$34","v":0},{"$f":"'1'!$I$34","v":0},{"$f":"'1'!$J$34","v":0},{"$f":"'1'!$L$34","v":0},{"$f":"'1'!$M$34","v":0},{"$f":"'1'!$O$34","v":0},{"$f":"'1'!$P$34","v":0},{"$f":"'1'!$Q$34","v":0},{"$f":"'1'!$W$34","v":0},{"$f":"'1'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'1'!$F$35","v":0},{"$f":"'1'!$R$35","v":0},{"$f":"'1'!$I$35","v":0},{"$f":"'1'!$J$35","v":0},{"$f":"'1'!$L$35","v":0},{"$f":"'1'!$M$35","v":0},{"$f":"'1'!$O$35","v":0},{"$f":"'1'!$P$35","v":0},{"$f":"'1'!$Q$35","v":0},{"$f":"'1'!$W$35","v":0},{"$f":"'1'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$16","v":"Number of GDP estimates releases per year"},{"$f":"'2'!$R$16","v":0},{"$f":"'2'!$I$16","v":4},{"$f":"'2'!$J$16","v":4},{"$f":"'2'!$L$16","v":0},{"$f":"'2'!$M$16","v":4},{"$f":"'2'!$O$16","v":4},{"$f":"'2'!$P$16","v":4},{"$f":"'2'!$Q$16","v":0},{"$f":"'2'!$W$16","v":0},{"$f":"'2'!$V$16","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$17","v":"Number of releases on industry and trade statistics per year"},{"$f":"'2'!$R$17","v":0},{"$f":"'2'!$I$17","v":150},{"$f":"'2'!$J$17","v":150},{"$f":"'2'!$L$17","v":0},{"$f":"'2'!$M$17","v":150},{"$f":"'2'!$O$17","v":150},{"$f":"'2'!$P$17","v":150},{"$f":"'2'!$Q$17","v":0},{"$f":"'2'!$W$17","v":0},{"$f":"'2'!$V$17","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$18","v":"Number of releases on financial statistics per year"},{"$f":"'2'!$R$18","v":0},{"$f":"'2'!$I$18","v":17},{"$f":"'2'!$J$18","v":17},{"$f":"'2'!$L$18","v":0},{"$f":"'2'!$M$18","v":17},{"$f":"'2'!$O$18","v":17},{"$f":"'2'!$P$18","v":17},{"$f":"'2'!$Q$18","v":0},{"$f":"'2'!$W$18","v":0},{"$f":"'2'!$V$18","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$19","v":"Number of price index releases per year"},{"$f":"'2'!$R$19","v":0},{"$f":"'2'!$I$19","v":24},{"$f":"'2'!$J$19","v":24},{"$f":"'2'!$L$19","v":0},{"$f":"'2'!$M$19","v":48},{"$f":"'2'!$O$19","v":48},{"$f":"'2'!$P$19","v":48},{"$f":"'2'!$Q$19","v":0},{"$f":"'2'!$W$19","v":0},{"$f":"'2'!$V$19","v":"Yes"}]
[null,null,null,null,null,{"$f":"'2'!$F$20","v":0},{"$f":"'2'!$R$20","v":0},{"$f":"'2'!$I$20","v":0},{"$f":"'2'!$J$20","v":0},{"$f":"'2'!$L$20","v":0},{"$f":"'2'!$M$20","v":0},{"$f":"'2'!$O$20","v":0},{"$f":"'2'!$P$20","v":0},{"$f":"'2'!$Q$20","v":0},{"$f":"'2'!$W$20","v":0},{"$f":"'2'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$21","v":0},{"$f":"'2'!$R$21","v":0},{"$f":"'2'!$I$21","v":0},{"$f":"'2'!$J$21","v":0},{"$f":"'2'!$L$21","v":0},{"$f":"'2'!$M$21","v":0},{"$f":"'2'!$O$21","v":0},{"$f":"'2'!$P$21","v":0},{"$f":"'2'!$Q$21","v":0},{"$f":"'2'!$W$21","v":0},{"$f":"'2'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$22","v":0},{"$f":"'2'!$R$22","v":0},{"$f":"'2'!$I$22","v":0},{"$f":"'2'!$J$22","v":0},{"$f":"'2'!$L$22","v":0},{"$f":"'2'!$M$22","v":0},{"$f":"'2'!$O$22","v":0},{"$f":"'2'!$P$22","v":0},{"$f":"'2'!$Q$22","v":0},{"$f":"'2'!$W$22","v":0},{"$f":"'2'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$23","v":0},{"$f":"'2'!$R$23","v":0},{"$f":"'2'!$I$23","v":0},{"$f":"'2'!$J$23","v":0},{"$f":"'2'!$L$23","v":0},{"$f":"'2'!$M$23","v":0},{"$f":"'2'!$O$23","v":0},{"$f":"'2'!$P$23","v":0},{"$f":"'2'!$Q$23","v":0},{"$f":"'2'!$W$23","v":0},{"$f":"'2'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$24","v":0},{"$f":"'2'!$R$24","v":0},{"$f":"'2'!$I$24","v":0},{"$f":"'2'!$J$24","v":0},{"$f":"'2'!$L$24","v":0},{"$f":"'2'!$M$24","v":0},{"$f":"'2'!$O$24","v":0},{"$f":"'2'!$P$24","v":0},{"$f":"'2'!$Q$24","v":0},{"$f":"'2'!$W$24","v":0},{"$f":"'2'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$25","v":0},{"$f":"'2'!$R$25","v":0},{"$f":"'2'!$I$25","v":0},{"$f":"'2'!$J$25","v":0},{"$f":"'2'!$L$25","v":0},{"$f":"'2'!$M$25","v":0},{"$f":"'2'!$O$25","v":0},{"$f":"'2'!$P$25","v":0},{"$f":"'2'!$Q$25","v":0},{"$f":"'2'!$W$25","v":0},{"$f":"'2'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$26","v":0},{"$f":"'2'!$R$26","v":0},{"$f":"'2'!$I$26","v":0},{"$f":"'2'!$J$26","v":0},{"$f":"'2'!$L$26","v":0},{"$f":"'2'!$M$26","v":0},{"$f":"'2'!$O$26","v":0},{"$f":"'2'!$P$26","v":0},{"$f":"'2'!$Q$26","v":0},{"$f":"'2'!$W$26","v":0},{"$f":"'2'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$27","v":0},{"$f":"'2'!$R$27","v":0},{"$f":"'2'!$I$27","v":0},{"$f":"'2'!$J$27","v":0},{"$f":"'2'!$L$27","v":0},{"$f":"'2'!$M$27","v":0},{"$f":"'2'!$O$27","v":0},{"$f":"'2'!$P$27","v":0},{"$f":"'2'!$Q$27","v":0},{"$f":"'2'!$W$27","v":0},{"$f":"'2'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$28","v":0},{"$f":"'2'!$R$28","v":0},{"$f":"'2'!$I$28","v":0},{"$f":"'2'!$J$28","v":0},{"$f":"'2'!$L$28","v":0},{"$f":"'2'!$M$28","v":0},{"$f":"'2'!$O$28","v":0},{"$f":"'2'!$P$28","v":0},{"$f":"'2'!$Q$28","v":0},{"$f":"'2'!$W$28","v":0},{"$f":"'2'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$29","v":0},{"$f":"'2'!$R$29","v":0},{"$f":"'2'!$I$29","v":0},{"$f":"'2'!$J$29","v":0},{"$f":"'2'!$L$29","v":0},{"$f":"'2'!$M$29","v":0},{"$f":"'2'!$O$29","v":0},{"$f":"'2'!$P$29","v":0},{"$f":"'2'!$Q$29","v":0},{"$f":"'2'!$W$29","v":0},{"$f":"'2'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$30","v":0},{"$f":"'2'!$R$30","v":0},{"$f":"'2'!$I$30","v":0},{"$f":"'2'!$J$30","v":0},{"$f":"'2'!$L$30","v":0},{"$f":"'2'!$M$30","v":0},{"$f":"'2'!$O$30","v":0},{"$f":"'2'!$P$30","v":0},{"$f":"'2'!$Q$30","v":0},{"$f":"'2'!$W$30","v":0},{"$f":"'2'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$31","v":0},{"$f":"'2'!$R$31","v":0},{"$f":"'2'!$I$31","v":0},{"$f":"'2'!$J$31","v":0},{"$f":"'2'!$L$31","v":0},{"$f":"'2'!$M$31","v":0},{"$f":"'2'!$O$31","v":0},{"$f":"'2'!$P$31","v":0},{"$f":"'2'!$Q$31","v":0},{"$f":"'2'!$W$31","v":0},{"$f":"'2'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$32","v":0},{"$f":"'2'!$R$32","v":0},{"$f":"'2'!$I$32","v":0},{"$f":"'2'!$J$32","v":0},{"$f":"'2'!$L$32","v":0},{"$f":"'2'!$M$32","v":0},{"$f":"'2'!$O$32","v":0},{"$f":"'2'!$P$32","v":0},{"$f":"'2'!$Q$32","v":0},{"$f":"'2'!$W$32","v":0},{"$f":"'2'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$33","v":0},{"$f":"'2'!$R$33","v":0},{"$f":"'2'!$I$33","v":0},{"$f":"'2'!$J$33","v":0},{"$f":"'2'!$L$33","v":0},{"$f":"'2'!$M$33","v":0},{"$f":"'2'!$O$33","v":0},{"$f":"'2'!$P$33","v":0},{"$f":"'2'!$Q$33","v":0},{"$f":"'2'!$W$33","v":0},{"$f":"'2'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$34","v":0},{"$f":"'2'!$R$34","v":0},{"$f":"'2'!$I$34","v":0},{"$f":"'2'!$J$34","v":0},{"$f":"'2'!$L$34","v":0},{"$f":"'2'!$M$34","v":0},{"$f":"'2'!$O$34","v":0},{"$f":"'2'!$P$34","v":0},{"$f":"'2'!$Q$34","v":0},{"$f":"'2'!$W$34","v":0},{"$f":"'2'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'2'!$F$35","v":0},{"$f":"'2'!$R$35","v":0},{"$f":"'2'!$I$35","v":0},{"$f":"'2'!$J$35","v":0},{"$f":"'2'!$L$35","v":0},{"$f":"'2'!$M$35","v":0},{"$f":"'2'!$O$35","v":0},{"$f":"'2'!$P$35","v":0},{"$f":"'2'!$Q$35","v":0},{"$f":"'2'!$W$35","v":0},{"$f":"'2'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$16","v":"Number of releases on labour market dynamics per year"},{"$f":"'3'!$R$16","v":0},{"$f":"'3'!$I$16","v":8},{"$f":"'3'!$J$16","v":8},{"$f":"'3'!$L$16","v":0},{"$f":"'3'!$M$16","v":8},{"$f":"'3'!$O$16","v":8},{"$f":"'3'!$P$16","v":8},{"$f":"'3'!$Q$16","v":0},{"$f":"'3'!$W$16","v":0},{"$f":"'3'!$V$16","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$17","v":"Number of releases on living circumstances, service delivery and poverty per year"},{"$f":"'3'!$R$17","v":0},{"$f":"'3'!$I$17","v":7},{"$f":"'3'!$J$17","v":4},{"$f":"'3'!$L$17","v":0},{"$f":"'3'!$M$17","v":4},{"$f":"'3'!$O$17","v":4},{"$f":"'3'!$P$17","v":4},{"$f":"'3'!$Q$17","v":0},{"$f":"'3'!$W$17","v":0},{"$f":"'3'!$V$17","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$18","v":"Number of releases on the changing profile of the population per year"},{"$f":"'3'!$R$18","v":0},{"$f":"'3'!$I$18","v":17},{"$f":"'3'!$J$18","v":17},{"$f":"'3'!$L$18","v":0},{"$f":"'3'!$M$18","v":17},{"$f":"'3'!$O$18","v":17},{"$f":"'3'!$P$18","v":17},{"$f":"'3'!$Q$18","v":0},{"$f":"'3'!$W$18","v":0},{"$f":"'3'!$V$18","v":"Yes"}]
[null,null,null,null,null,{"$f":"'3'!$F$19","v":"Number of releases on the population dynamics at municipal level"},{"$f":"'3'!$R$19","v":0},{"$f":"'3'!$I$19","v":0},{"$f":"'3'!$J$19","v":0},{"$f":"'3'!$L$19","v":0},{"$f":"'3'!$M$19","v":10},{"$f":"'3'!$O$19","v":0},{"$f":"'3'!$P$19","v":0},{"$f":"'3'!$Q$19","v":0},{"$f":"'3'!$W$19","v":0},{"$f":"'3'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$20","v":0},{"$f":"'3'!$R$20","v":0},{"$f":"'3'!$I$20","v":0},{"$f":"'3'!$J$20","v":0},{"$f":"'3'!$L$20","v":0},{"$f":"'3'!$M$20","v":0},{"$f":"'3'!$O$20","v":0},{"$f":"'3'!$P$20","v":0},{"$f":"'3'!$Q$20","v":0},{"$f":"'3'!$W$20","v":0},{"$f":"'3'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$21","v":0},{"$f":"'3'!$R$21","v":0},{"$f":"'3'!$I$21","v":0},{"$f":"'3'!$J$21","v":0},{"$f":"'3'!$L$21","v":0},{"$f":"'3'!$M$21","v":0},{"$f":"'3'!$O$21","v":0},{"$f":"'3'!$P$21","v":0},{"$f":"'3'!$Q$21","v":0},{"$f":"'3'!$W$21","v":0},{"$f":"'3'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$22","v":0},{"$f":"'3'!$R$22","v":0},{"$f":"'3'!$I$22","v":0},{"$f":"'3'!$J$22","v":0},{"$f":"'3'!$L$22","v":0},{"$f":"'3'!$M$22","v":0},{"$f":"'3'!$O$22","v":0},{"$f":"'3'!$P$22","v":0},{"$f":"'3'!$Q$22","v":0},{"$f":"'3'!$W$22","v":0},{"$f":"'3'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$23","v":0},{"$f":"'3'!$R$23","v":0},{"$f":"'3'!$I$23","v":0},{"$f":"'3'!$J$23","v":0},{"$f":"'3'!$L$23","v":0},{"$f":"'3'!$M$23","v":0},{"$f":"'3'!$O$23","v":0},{"$f":"'3'!$P$23","v":0},{"$f":"'3'!$Q$23","v":0},{"$f":"'3'!$W$23","v":0},{"$f":"'3'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$24","v":0},{"$f":"'3'!$R$24","v":0},{"$f":"'3'!$I$24","v":0},{"$f":"'3'!$J$24","v":0},{"$f":"'3'!$L$24","v":0},{"$f":"'3'!$M$24","v":0},{"$f":"'3'!$O$24","v":0},{"$f":"'3'!$P$24","v":0},{"$f":"'3'!$Q$24","v":0},{"$f":"'3'!$W$24","v":0},{"$f":"'3'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$25","v":0},{"$f":"'3'!$R$25","v":0},{"$f":"'3'!$I$25","v":0},{"$f":"'3'!$J$25","v":0},{"$f":"'3'!$L$25","v":0},{"$f":"'3'!$M$25","v":0},{"$f":"'3'!$O$25","v":0},{"$f":"'3'!$P$25","v":0},{"$f":"'3'!$Q$25","v":0},{"$f":"'3'!$W$25","v":0},{"$f":"'3'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$26","v":0},{"$f":"'3'!$R$26","v":0},{"$f":"'3'!$I$26","v":0},{"$f":"'3'!$J$26","v":0},{"$f":"'3'!$L$26","v":0},{"$f":"'3'!$M$26","v":0},{"$f":"'3'!$O$26","v":0},{"$f":"'3'!$P$26","v":0},{"$f":"'3'!$Q$26","v":0},{"$f":"'3'!$W$26","v":0},{"$f":"'3'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$27","v":0},{"$f":"'3'!$R$27","v":0},{"$f":"'3'!$I$27","v":0},{"$f":"'3'!$J$27","v":0},{"$f":"'3'!$L$27","v":0},{"$f":"'3'!$M$27","v":0},{"$f":"'3'!$O$27","v":0},{"$f":"'3'!$P$27","v":0},{"$f":"'3'!$Q$27","v":0},{"$f":"'3'!$W$27","v":0},{"$f":"'3'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$28","v":0},{"$f":"'3'!$R$28","v":0},{"$f":"'3'!$I$28","v":0},{"$f":"'3'!$J$28","v":0},{"$f":"'3'!$L$28","v":0},{"$f":"'3'!$M$28","v":0},{"$f":"'3'!$O$28","v":0},{"$f":"'3'!$P$28","v":0},{"$f":"'3'!$Q$28","v":0},{"$f":"'3'!$W$28","v":0},{"$f":"'3'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$29","v":0},{"$f":"'3'!$R$29","v":0},{"$f":"'3'!$I$29","v":0},{"$f":"'3'!$J$29","v":0},{"$f":"'3'!$L$29","v":0},{"$f":"'3'!$M$29","v":0},{"$f":"'3'!$O$29","v":0},{"$f":"'3'!$P$29","v":0},{"$f":"'3'!$Q$29","v":0},{"$f":"'3'!$W$29","v":0},{"$f":"'3'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$30","v":0},{"$f":"'3'!$R$30","v":0},{"$f":"'3'!$I$30","v":0},{"$f":"'3'!$J$30","v":0},{"$f":"'3'!$L$30","v":0},{"$f":"'3'!$M$30","v":0},{"$f":"'3'!$O$30","v":0},{"$f":"'3'!$P$30","v":0},{"$f":"'3'!$Q$30","v":0},{"$f":"'3'!$W$30","v":0},{"$f":"'3'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$31","v":0},{"$f":"'3'!$R$31","v":0},{"$f":"'3'!$I$31","v":0},{"$f":"'3'!$J$31","v":0},{"$f":"'3'!$L$31","v":0},{"$f":"'3'!$M$31","v":0},{"$f":"'3'!$O$31","v":0},{"$f":"'3'!$P$31","v":0},{"$f":"'3'!$Q$31","v":0},{"$f":"'3'!$W$31","v":0},{"$f":"'3'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$32","v":0},{"$f":"'3'!$R$32","v":0},{"$f":"'3'!$I$32","v":0},{"$f":"'3'!$J$32","v":0},{"$f":"'3'!$L$32","v":0},{"$f":"'3'!$M$32","v":0},{"$f":"'3'!$O$32","v":0},{"$f":"'3'!$P$32","v":0},{"$f":"'3'!$Q$32","v":0},{"$f":"'3'!$W$32","v":0},{"$f":"'3'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$33","v":0},{"$f":"'3'!$R$33","v":0},{"$f":"'3'!$I$33","v":0},{"$f":"'3'!$J$33","v":0},{"$f":"'3'!$L$33","v":0},{"$f":"'3'!$M$33","v":0},{"$f":"'3'!$O$33","v":0},{"$f":"'3'!$P$33","v":0},{"$f":"'3'!$Q$33","v":0},{"$f":"'3'!$W$33","v":0},{"$f":"'3'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$34","v":0},{"$f":"'3'!$R$34","v":0},{"$f":"'3'!$I$34","v":0},{"$f":"'3'!$J$34","v":0},{"$f":"'3'!$L$34","v":0},{"$f":"'3'!$M$34","v":0},{"$f":"'3'!$O$34","v":0},{"$f":"'3'!$P$34","v":0},{"$f":"'3'!$Q$34","v":0},{"$f":"'3'!$W$34","v":0},{"$f":"'3'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'3'!$F$35","v":0},{"$f":"'3'!$R$35","v":0},{"$f":"'3'!$I$35","v":0},{"$f":"'3'!$J$35","v":0},{"$f":"'3'!$L$35","v":0},{"$f":"'3'!$M$35","v":0},{"$f":"'3'!$O$35","v":0},{"$f":"'3'!$P$35","v":0},{"$f":"'3'!$Q$35","v":0},{"$f":"'3'!$W$35","v":0},{"$f":"'3'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$16","v":"Percentage methodological support provided on time "},{"$f":"'4'!$R$16","v":"Methodology, Standards and Research"},{"$f":"'4'!$I$16","v":0.01},{"$f":"'4'!$J$16","v":0.01},{"$f":"'4'!$L$16","v":0},{"$f":"'4'!$M$16","v":0.9},{"$f":"'4'!$O$16","v":0.9},{"$f":"'4'!$P$16","v":0},{"$f":"'4'!$Q$16","v":0},{"$f":"'4'!$W$16","v":0},{"$f":"'4'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'4'!$F$17","v":"Number of reports to improve systems support "},{"$f":"'4'!$R$17","v":"Methodology, Standards and Research"},{"$f":"'4'!$I$17","v":0},{"$f":"'4'!$J$17","v":0.75},{"$f":"'4'!$L$17","v":0},{"$f":"'4'!$M$17","v":3},{"$f":"'4'!$O$17","v":3},{"$f":"'4'!$P$17","v":0},{"$f":"'4'!$Q$17","v":0},{"$f":"'4'!$W$17","v":0},{"$f":"'4'!$V$17","v":"No"}]
[null,null,null,null,null,{"$f":"'4'!$F$18","v":"Number and timeliness of survey monitoring and evaluation reports"},{"$f":"'4'!$R$18","v":"Methodology, Standards and Research"},{"$f":"'4'!$I$18","v":0},{"$f":"'4'!$J$18","v":1},{"$f":"'4'!$L$18","v":0},{"$f":"'4'!$M$18","v":4},{"$f":"'4'!$O$18","v":4},{"$f":"'4'!$P$18","v":0},{"$f":"'4'!$Q$18","v":0},{"$f":"'4'!$W$18","v":0},{"$f":"'4'!$V$18","v":"No"}]
[null,null,null,null,null,{"$f":"'4'!$F$19","v":0},{"$f":"'4'!$R$19","v":0},{"$f":"'4'!$I$19","v":0},{"$f":"'4'!$J$19","v":0},{"$f":"'4'!$L$19","v":0},{"$f":"'4'!$M$19","v":0},{"$f":"'4'!$O$19","v":0},{"$f":"'4'!$P$19","v":0},{"$f":"'4'!$Q$19","v":0},{"$f":"'4'!$W$19","v":0},{"$f":"'4'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$20","v":0},{"$f":"'4'!$R$20","v":0},{"$f":"'4'!$I$20","v":0},{"$f":"'4'!$J$20","v":0},{"$f":"'4'!$L$20","v":0},{"$f":"'4'!$M$20","v":0},{"$f":"'4'!$O$20","v":0},{"$f":"'4'!$P$20","v":0},{"$f":"'4'!$Q$20","v":0},{"$f":"'4'!$W$20","v":0},{"$f":"'4'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$21","v":0},{"$f":"'4'!$R$21","v":0},{"$f":"'4'!$I$21","v":0},{"$f":"'4'!$J$21","v":0},{"$f":"'4'!$L$21","v":0},{"$f":"'4'!$M$21","v":0},{"$f":"'4'!$O$21","v":0},{"$f":"'4'!$P$21","v":0},{"$f":"'4'!$Q$21","v":0},{"$f":"'4'!$W$21","v":0},{"$f":"'4'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$22","v":0},{"$f":"'4'!$R$22","v":0},{"$f":"'4'!$I$22","v":0},{"$f":"'4'!$J$22","v":0},{"$f":"'4'!$L$22","v":0},{"$f":"'4'!$M$22","v":0},{"$f":"'4'!$O$22","v":0},{"$f":"'4'!$P$22","v":0},{"$f":"'4'!$Q$22","v":0},{"$f":"'4'!$W$22","v":0},{"$f":"'4'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$23","v":0},{"$f":"'4'!$R$23","v":0},{"$f":"'4'!$I$23","v":0},{"$f":"'4'!$J$23","v":0},{"$f":"'4'!$L$23","v":0},{"$f":"'4'!$M$23","v":0},{"$f":"'4'!$O$23","v":0},{"$f":"'4'!$P$23","v":0},{"$f":"'4'!$Q$23","v":0},{"$f":"'4'!$W$23","v":0},{"$f":"'4'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$24","v":0},{"$f":"'4'!$R$24","v":0},{"$f":"'4'!$I$24","v":0},{"$f":"'4'!$J$24","v":0},{"$f":"'4'!$L$24","v":0},{"$f":"'4'!$M$24","v":0},{"$f":"'4'!$O$24","v":0},{"$f":"'4'!$P$24","v":0},{"$f":"'4'!$Q$24","v":0},{"$f":"'4'!$W$24","v":0},{"$f":"'4'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$25","v":0},{"$f":"'4'!$R$25","v":0},{"$f":"'4'!$I$25","v":0},{"$f":"'4'!$J$25","v":0},{"$f":"'4'!$L$25","v":0},{"$f":"'4'!$M$25","v":0},{"$f":"'4'!$O$25","v":0},{"$f":"'4'!$P$25","v":0},{"$f":"'4'!$Q$25","v":0},{"$f":"'4'!$W$25","v":0},{"$f":"'4'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$26","v":0},{"$f":"'4'!$R$26","v":0},{"$f":"'4'!$I$26","v":0},{"$f":"'4'!$J$26","v":0},{"$f":"'4'!$L$26","v":0},{"$f":"'4'!$M$26","v":0},{"$f":"'4'!$O$26","v":0},{"$f":"'4'!$P$26","v":0},{"$f":"'4'!$Q$26","v":0},{"$f":"'4'!$W$26","v":0},{"$f":"'4'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$27","v":0},{"$f":"'4'!$R$27","v":0},{"$f":"'4'!$I$27","v":0},{"$f":"'4'!$J$27","v":0},{"$f":"'4'!$L$27","v":0},{"$f":"'4'!$M$27","v":0},{"$f":"'4'!$O$27","v":0},{"$f":"'4'!$P$27","v":0},{"$f":"'4'!$Q$27","v":0},{"$f":"'4'!$W$27","v":0},{"$f":"'4'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$28","v":0},{"$f":"'4'!$R$28","v":0},{"$f":"'4'!$I$28","v":0},{"$f":"'4'!$J$28","v":0},{"$f":"'4'!$L$28","v":0},{"$f":"'4'!$M$28","v":0},{"$f":"'4'!$O$28","v":0},{"$f":"'4'!$P$28","v":0},{"$f":"'4'!$Q$28","v":0},{"$f":"'4'!$W$28","v":0},{"$f":"'4'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$29","v":0},{"$f":"'4'!$R$29","v":0},{"$f":"'4'!$I$29","v":0},{"$f":"'4'!$J$29","v":0},{"$f":"'4'!$L$29","v":0},{"$f":"'4'!$M$29","v":0},{"$f":"'4'!$O$29","v":0},{"$f":"'4'!$P$29","v":0},{"$f":"'4'!$Q$29","v":0},{"$f":"'4'!$W$29","v":0},{"$f":"'4'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$30","v":0},{"$f":"'4'!$R$30","v":0},{"$f":"'4'!$I$30","v":0},{"$f":"'4'!$J$30","v":0},{"$f":"'4'!$L$30","v":0},{"$f":"'4'!$M$30","v":0},{"$f":"'4'!$O$30","v":0},{"$f":"'4'!$P$30","v":0},{"$f":"'4'!$Q$30","v":0},{"$f":"'4'!$W$30","v":0},{"$f":"'4'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$31","v":0},{"$f":"'4'!$R$31","v":0},{"$f":"'4'!$I$31","v":0},{"$f":"'4'!$J$31","v":0},{"$f":"'4'!$L$31","v":0},{"$f":"'4'!$M$31","v":0},{"$f":"'4'!$O$31","v":0},{"$f":"'4'!$P$31","v":0},{"$f":"'4'!$Q$31","v":0},{"$f":"'4'!$W$31","v":0},{"$f":"'4'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$32","v":0},{"$f":"'4'!$R$32","v":0},{"$f":"'4'!$I$32","v":0},{"$f":"'4'!$J$32","v":0},{"$f":"'4'!$L$32","v":0},{"$f":"'4'!$M$32","v":0},{"$f":"'4'!$O$32","v":0},{"$f":"'4'!$P$32","v":0},{"$f":"'4'!$Q$32","v":0},{"$f":"'4'!$W$32","v":0},{"$f":"'4'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$33","v":0},{"$f":"'4'!$R$33","v":0},{"$f":"'4'!$I$33","v":0},{"$f":"'4'!$J$33","v":0},{"$f":"'4'!$L$33","v":0},{"$f":"'4'!$M$33","v":0},{"$f":"'4'!$O$33","v":0},{"$f":"'4'!$P$33","v":0},{"$f":"'4'!$Q$33","v":0},{"$f":"'4'!$W$33","v":0},{"$f":"'4'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$34","v":0},{"$f":"'4'!$R$34","v":0},{"$f":"'4'!$I$34","v":0},{"$f":"'4'!$J$34","v":0},{"$f":"'4'!$L$34","v":0},{"$f":"'4'!$M$34","v":0},{"$f":"'4'!$O$34","v":0},{"$f":"'4'!$P$34","v":0},{"$f":"'4'!$Q$34","v":0},{"$f":"'4'!$W$34","v":0},{"$f":"'4'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'4'!$F$35","v":0},{"$f":"'4'!$R$35","v":0},{"$f":"'4'!$I$35","v":0},{"$f":"'4'!$J$35","v":0},{"$f":"'4'!$L$35","v":0},{"$f":"'4'!$M$35","v":0},{"$f":"'4'!$O$35","v":0},{"$f":"'4'!$P$35","v":0},{"$f":"'4'!$Q$35","v":0},{"$f":"'4'!$W$35","v":0},{"$f":"'4'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$16","v":"Total number of municipalities demarcated"},{"$f":"'5'!$R$16","v":"Statistical Support and Informatics"},{"$f":"'5'!$I$16","v":1},{"$f":"'5'!$J$16","v":8},{"$f":"'5'!$L$16","v":0},{"$f":"'5'!$M$16","v":30},{"$f":"'5'!$O$16","v":1},{"$f":"'5'!$P$16","v":0},{"$f":"'5'!$Q$16","v":0},{"$f":"'5'!$W$16","v":0},{"$f":"'5'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'5'!$F$17","v":"Number of addresses assigned"},{"$f":"'5'!$R$17","v":"Statistical Support and Informatics"},{"$f":"'5'!$I$17","v":0},{"$f":"'5'!$J$17","v":1800000},{"$f":"'5'!$L$17","v":0},{"$f":"'5'!$M$17","v":1800000},{"$f":"'5'!$O$17","v":1800000},{"$f":"'5'!$P$17","v":0},{"$f":"'5'!$Q$17","v":0},{"$f":"'5'!$W$17","v":0},{"$f":"'5'!$V$17","v":"No"}]
[null,null,null,null,null,{"$f":"'5'!$F$18","v":"Percentage EA demarcation maintained"},{"$f":"'5'!$R$18","v":"Statistical Support and Informatics"},{"$f":"'5'!$I$18","v":0},{"$f":"'5'!$J$18","v":1},{"$f":"'5'!$L$18","v":0},{"$f":"'5'!$M$18","v":1},{"$f":"'5'!$O$18","v":1},{"$f":"'5'!$P$18","v":0},{"$f":"'5'!$Q$18","v":0},{"$f":"'5'!$W$18","v":0},{"$f":"'5'!$V$18","v":"No"}]
[null,null,null,null,null,{"$f":"'5'!$F$19","v":0},{"$f":"'5'!$R$19","v":0},{"$f":"'5'!$I$19","v":0},{"$f":"'5'!$J$19","v":0},{"$f":"'5'!$L$19","v":0},{"$f":"'5'!$M$19","v":0},{"$f":"'5'!$O$19","v":0},{"$f":"'5'!$P$19","v":0},{"$f":"'5'!$Q$19","v":0},{"$f":"'5'!$W$19","v":0},{"$f":"'5'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$20","v":0},{"$f":"'5'!$R$20","v":0},{"$f":"'5'!$I$20","v":0},{"$f":"'5'!$J$20","v":0},{"$f":"'5'!$L$20","v":0},{"$f":"'5'!$M$20","v":0},{"$f":"'5'!$O$20","v":0},{"$f":"'5'!$P$20","v":0},{"$f":"'5'!$Q$20","v":0},{"$f":"'5'!$W$20","v":0},{"$f":"'5'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$21","v":0},{"$f":"'5'!$R$21","v":0},{"$f":"'5'!$I$21","v":0},{"$f":"'5'!$J$21","v":0},{"$f":"'5'!$L$21","v":0},{"$f":"'5'!$M$21","v":0},{"$f":"'5'!$O$21","v":0},{"$f":"'5'!$P$21","v":0},{"$f":"'5'!$Q$21","v":0},{"$f":"'5'!$W$21","v":0},{"$f":"'5'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$22","v":0},{"$f":"'5'!$R$22","v":0},{"$f":"'5'!$I$22","v":0},{"$f":"'5'!$J$22","v":0},{"$f":"'5'!$L$22","v":0},{"$f":"'5'!$M$22","v":0},{"$f":"'5'!$O$22","v":0},{"$f":"'5'!$P$22","v":0},{"$f":"'5'!$Q$22","v":0},{"$f":"'5'!$W$22","v":0},{"$f":"'5'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$23","v":0},{"$f":"'5'!$R$23","v":0},{"$f":"'5'!$I$23","v":0},{"$f":"'5'!$J$23","v":0},{"$f":"'5'!$L$23","v":0},{"$f":"'5'!$M$23","v":0},{"$f":"'5'!$O$23","v":0},{"$f":"'5'!$P$23","v":0},{"$f":"'5'!$Q$23","v":0},{"$f":"'5'!$W$23","v":0},{"$f":"'5'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$24","v":0},{"$f":"'5'!$R$24","v":0},{"$f":"'5'!$I$24","v":0},{"$f":"'5'!$J$24","v":0},{"$f":"'5'!$L$24","v":0},{"$f":"'5'!$M$24","v":0},{"$f":"'5'!$O$24","v":0},{"$f":"'5'!$P$24","v":0},{"$f":"'5'!$Q$24","v":0},{"$f":"'5'!$W$24","v":0},{"$f":"'5'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$25","v":0},{"$f":"'5'!$R$25","v":0},{"$f":"'5'!$I$25","v":0},{"$f":"'5'!$J$25","v":0},{"$f":"'5'!$L$25","v":0},{"$f":"'5'!$M$25","v":0},{"$f":"'5'!$O$25","v":0},{"$f":"'5'!$P$25","v":0},{"$f":"'5'!$Q$25","v":0},{"$f":"'5'!$W$25","v":0},{"$f":"'5'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$26","v":0},{"$f":"'5'!$R$26","v":0},{"$f":"'5'!$I$26","v":0},{"$f":"'5'!$J$26","v":0},{"$f":"'5'!$L$26","v":0},{"$f":"'5'!$M$26","v":0},{"$f":"'5'!$O$26","v":0},{"$f":"'5'!$P$26","v":0},{"$f":"'5'!$Q$26","v":0},{"$f":"'5'!$W$26","v":0},{"$f":"'5'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$27","v":0},{"$f":"'5'!$R$27","v":0},{"$f":"'5'!$I$27","v":0},{"$f":"'5'!$J$27","v":0},{"$f":"'5'!$L$27","v":0},{"$f":"'5'!$M$27","v":0},{"$f":"'5'!$O$27","v":0},{"$f":"'5'!$P$27","v":0},{"$f":"'5'!$Q$27","v":0},{"$f":"'5'!$W$27","v":0},{"$f":"'5'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$28","v":0},{"$f":"'5'!$R$28","v":0},{"$f":"'5'!$I$28","v":0},{"$f":"'5'!$J$28","v":0},{"$f":"'5'!$L$28","v":0},{"$f":"'5'!$M$28","v":0},{"$f":"'5'!$O$28","v":0},{"$f":"'5'!$P$28","v":0},{"$f":"'5'!$Q$28","v":0},{"$f":"'5'!$W$28","v":0},{"$f":"'5'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$29","v":0},{"$f":"'5'!$R$29","v":0},{"$f":"'5'!$I$29","v":0},{"$f":"'5'!$J$29","v":0},{"$f":"'5'!$L$29","v":0},{"$f":"'5'!$M$29","v":0},{"$f":"'5'!$O$29","v":0},{"$f":"'5'!$P$29","v":0},{"$f":"'5'!$Q$29","v":0},{"$f":"'5'!$W$29","v":0},{"$f":"'5'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$30","v":0},{"$f":"'5'!$R$30","v":0},{"$f":"'5'!$I$30","v":0},{"$f":"'5'!$J$30","v":0},{"$f":"'5'!$L$30","v":0},{"$f":"'5'!$M$30","v":0},{"$f":"'5'!$O$30","v":0},{"$f":"'5'!$P$30","v":0},{"$f":"'5'!$Q$30","v":0},{"$f":"'5'!$W$30","v":0},{"$f":"'5'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$31","v":0},{"$f":"'5'!$R$31","v":0},{"$f":"'5'!$I$31","v":0},{"$f":"'5'!$J$31","v":0},{"$f":"'5'!$L$31","v":0},{"$f":"'5'!$M$31","v":0},{"$f":"'5'!$O$31","v":0},{"$f":"'5'!$P$31","v":0},{"$f":"'5'!$Q$31","v":0},{"$f":"'5'!$W$31","v":0},{"$f":"'5'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$32","v":0},{"$f":"'5'!$R$32","v":0},{"$f":"'5'!$I$32","v":0},{"$f":"'5'!$J$32","v":0},{"$f":"'5'!$L$32","v":0},{"$f":"'5'!$M$32","v":0},{"$f":"'5'!$O$32","v":0},{"$f":"'5'!$P$32","v":0},{"$f":"'5'!$Q$32","v":0},{"$f":"'5'!$W$32","v":0},{"$f":"'5'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$33","v":0},{"$f":"'5'!$R$33","v":0},{"$f":"'5'!$I$33","v":0},{"$f":"'5'!$J$33","v":0},{"$f":"'5'!$L$33","v":0},{"$f":"'5'!$M$33","v":0},{"$f":"'5'!$O$33","v":0},{"$f":"'5'!$P$33","v":0},{"$f":"'5'!$Q$33","v":0},{"$f":"'5'!$W$33","v":0},{"$f":"'5'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$34","v":0},{"$f":"'5'!$R$34","v":0},{"$f":"'5'!$I$34","v":0},{"$f":"'5'!$J$34","v":0},{"$f":"'5'!$L$34","v":0},{"$f":"'5'!$M$34","v":0},{"$f":"'5'!$O$34","v":0},{"$f":"'5'!$P$34","v":0},{"$f":"'5'!$Q$34","v":0},{"$f":"'5'!$W$34","v":0},{"$f":"'5'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'5'!$F$35","v":0},{"$f":"'5'!$R$35","v":0},{"$f":"'5'!$I$35","v":0},{"$f":"'5'!$J$35","v":0},{"$f":"'5'!$L$35","v":0},{"$f":"'5'!$M$35","v":0},{"$f":"'5'!$O$35","v":0},{"$f":"'5'!$P$35","v":0},{"$f":"'5'!$Q$35","v":0},{"$f":"'5'!$W$35","v":0},{"$f":"'5'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$16","v":"Number of visitor sessions to Stats Online"},{"$f":"'6'!$R$16","v":"Statistical Collection and Outreach"},{"$f":"'6'!$I$16","v":1},{"$f":"'6'!$J$16","v":3300000},{"$f":"'6'!$L$16","v":0},{"$f":"'6'!$M$16","v":3300000},{"$f":"'6'!$O$16","v":3300000},{"$f":"'6'!$P$16","v":0},{"$f":"'6'!$Q$16","v":0},{"$f":"'6'!$W$16","v":0},{"$f":"'6'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'6'!$F$17","v":"Number of publications downloaded from Stats Online"},{"$f":"'6'!$R$17","v":"Statistical Collection and Outreach"},{"$f":"'6'!$I$17","v":0},{"$f":"'6'!$J$17","v":200000},{"$f":"'6'!$L$17","v":0},{"$f":"'6'!$M$17","v":200000},{"$f":"'6'!$O$17","v":200000},{"$f":"'6'!$P$17","v":0},{"$f":"'6'!$Q$17","v":0},{"$f":"'6'!$W$17","v":0},{"$f":"'6'!$V$17","v":"No"}]
[null,null,null,null,null,{"$f":"'6'!$F$18","v":"Number of press conferences"},{"$f":"'6'!$R$18","v":"Statistical Collection and Outreach"},{"$f":"'6'!$I$18","v":0},{"$f":"'6'!$J$18","v":12},{"$f":"'6'!$L$18","v":0},{"$f":"'6'!$M$18","v":12},{"$f":"'6'!$O$18","v":12},{"$f":"'6'!$P$18","v":0},{"$f":"'6'!$Q$18","v":0},{"$f":"'6'!$W$18","v":0},{"$f":"'6'!$V$18","v":"No"}]
[null,null,null,null,null,{"$f":"'6'!$F$19","v":"Number of newsletters and articles distributed"},{"$f":"'6'!$R$19","v":"Statistical Collection and Outreach"},{"$f":"'6'!$I$19","v":0},{"$f":"'6'!$J$19","v":300},{"$f":"'6'!$L$19","v":0},{"$f":"'6'!$M$19","v":300},{"$f":"'6'!$O$19","v":300},{"$f":"'6'!$P$19","v":0},{"$f":"'6'!$Q$19","v":0},{"$f":"'6'!$W$19","v":0},{"$f":"'6'!$V$19","v":"No"}]
[null,null,null,null,null,{"$f":"'6'!$F$20","v":0},{"$f":"'6'!$R$20","v":0},{"$f":"'6'!$I$20","v":0},{"$f":"'6'!$J$20","v":0},{"$f":"'6'!$L$20","v":0},{"$f":"'6'!$M$20","v":0},{"$f":"'6'!$O$20","v":0},{"$f":"'6'!$P$20","v":0},{"$f":"'6'!$Q$20","v":0},{"$f":"'6'!$W$20","v":0},{"$f":"'6'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$21","v":0},{"$f":"'6'!$R$21","v":0},{"$f":"'6'!$I$21","v":0},{"$f":"'6'!$J$21","v":0},{"$f":"'6'!$L$21","v":0},{"$f":"'6'!$M$21","v":0},{"$f":"'6'!$O$21","v":0},{"$f":"'6'!$P$21","v":0},{"$f":"'6'!$Q$21","v":0},{"$f":"'6'!$W$21","v":0},{"$f":"'6'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$22","v":0},{"$f":"'6'!$R$22","v":0},{"$f":"'6'!$I$22","v":0},{"$f":"'6'!$J$22","v":0},{"$f":"'6'!$L$22","v":0},{"$f":"'6'!$M$22","v":0},{"$f":"'6'!$O$22","v":0},{"$f":"'6'!$P$22","v":0},{"$f":"'6'!$Q$22","v":0},{"$f":"'6'!$W$22","v":0},{"$f":"'6'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$23","v":0},{"$f":"'6'!$R$23","v":0},{"$f":"'6'!$I$23","v":0},{"$f":"'6'!$J$23","v":0},{"$f":"'6'!$L$23","v":0},{"$f":"'6'!$M$23","v":0},{"$f":"'6'!$O$23","v":0},{"$f":"'6'!$P$23","v":0},{"$f":"'6'!$Q$23","v":0},{"$f":"'6'!$W$23","v":0},{"$f":"'6'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$24","v":0},{"$f":"'6'!$R$24","v":0},{"$f":"'6'!$I$24","v":0},{"$f":"'6'!$J$24","v":0},{"$f":"'6'!$L$24","v":0},{"$f":"'6'!$M$24","v":0},{"$f":"'6'!$O$24","v":0},{"$f":"'6'!$P$24","v":0},{"$f":"'6'!$Q$24","v":0},{"$f":"'6'!$W$24","v":0},{"$f":"'6'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$25","v":0},{"$f":"'6'!$R$25","v":0},{"$f":"'6'!$I$25","v":0},{"$f":"'6'!$J$25","v":0},{"$f":"'6'!$L$25","v":0},{"$f":"'6'!$M$25","v":0},{"$f":"'6'!$O$25","v":0},{"$f":"'6'!$P$25","v":0},{"$f":"'6'!$Q$25","v":0},{"$f":"'6'!$W$25","v":0},{"$f":"'6'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$26","v":0},{"$f":"'6'!$R$26","v":0},{"$f":"'6'!$I$26","v":0},{"$f":"'6'!$J$26","v":0},{"$f":"'6'!$L$26","v":0},{"$f":"'6'!$M$26","v":0},{"$f":"'6'!$O$26","v":0},{"$f":"'6'!$P$26","v":0},{"$f":"'6'!$Q$26","v":0},{"$f":"'6'!$W$26","v":0},{"$f":"'6'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$27","v":0},{"$f":"'6'!$R$27","v":0},{"$f":"'6'!$I$27","v":0},{"$f":"'6'!$J$27","v":0},{"$f":"'6'!$L$27","v":0},{"$f":"'6'!$M$27","v":0},{"$f":"'6'!$O$27","v":0},{"$f":"'6'!$P$27","v":0},{"$f":"'6'!$Q$27","v":0},{"$f":"'6'!$W$27","v":0},{"$f":"'6'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$28","v":0},{"$f":"'6'!$R$28","v":0},{"$f":"'6'!$I$28","v":0},{"$f":"'6'!$J$28","v":0},{"$f":"'6'!$L$28","v":0},{"$f":"'6'!$M$28","v":0},{"$f":"'6'!$O$28","v":0},{"$f":"'6'!$P$28","v":0},{"$f":"'6'!$Q$28","v":0},{"$f":"'6'!$W$28","v":0},{"$f":"'6'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$29","v":0},{"$f":"'6'!$R$29","v":0},{"$f":"'6'!$I$29","v":0},{"$f":"'6'!$J$29","v":0},{"$f":"'6'!$L$29","v":0},{"$f":"'6'!$M$29","v":0},{"$f":"'6'!$O$29","v":0},{"$f":"'6'!$P$29","v":0},{"$f":"'6'!$Q$29","v":0},{"$f":"'6'!$W$29","v":0},{"$f":"'6'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$30","v":0},{"$f":"'6'!$R$30","v":0},{"$f":"'6'!$I$30","v":0},{"$f":"'6'!$J$30","v":0},{"$f":"'6'!$L$30","v":0},{"$f":"'6'!$M$30","v":0},{"$f":"'6'!$O$30","v":0},{"$f":"'6'!$P$30","v":0},{"$f":"'6'!$Q$30","v":0},{"$f":"'6'!$W$30","v":0},{"$f":"'6'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$31","v":0},{"$f":"'6'!$R$31","v":0},{"$f":"'6'!$I$31","v":0},{"$f":"'6'!$J$31","v":0},{"$f":"'6'!$L$31","v":0},{"$f":"'6'!$M$31","v":0},{"$f":"'6'!$O$31","v":0},{"$f":"'6'!$P$31","v":0},{"$f":"'6'!$Q$31","v":0},{"$f":"'6'!$W$31","v":0},{"$f":"'6'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$32","v":0},{"$f":"'6'!$R$32","v":0},{"$f":"'6'!$I$32","v":0},{"$f":"'6'!$J$32","v":0},{"$f":"'6'!$L$32","v":0},{"$f":"'6'!$M$32","v":0},{"$f":"'6'!$O$32","v":0},{"$f":"'6'!$P$32","v":0},{"$f":"'6'!$Q$32","v":0},{"$f":"'6'!$W$32","v":0},{"$f":"'6'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$33","v":0},{"$f":"'6'!$R$33","v":0},{"$f":"'6'!$I$33","v":0},{"$f":"'6'!$J$33","v":0},{"$f":"'6'!$L$33","v":0},{"$f":"'6'!$M$33","v":0},{"$f":"'6'!$O$33","v":0},{"$f":"'6'!$P$33","v":0},{"$f":"'6'!$Q$33","v":0},{"$f":"'6'!$W$33","v":0},{"$f":"'6'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$34","v":0},{"$f":"'6'!$R$34","v":0},{"$f":"'6'!$I$34","v":0},{"$f":"'6'!$J$34","v":0},{"$f":"'6'!$L$34","v":0},{"$f":"'6'!$M$34","v":0},{"$f":"'6'!$O$34","v":0},{"$f":"'6'!$P$34","v":0},{"$f":"'6'!$Q$34","v":0},{"$f":"'6'!$W$34","v":0},{"$f":"'6'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'6'!$F$35","v":0},{"$f":"'6'!$R$35","v":0},{"$f":"'6'!$I$35","v":0},{"$f":"'6'!$J$35","v":0},{"$f":"'6'!$L$35","v":0},{"$f":"'6'!$M$35","v":0},{"$f":"'6'!$O$35","v":0},{"$f":"'6'!$P$35","v":0},{"$f":"'6'!$Q$35","v":0},{"$f":"'6'!$W$35","v":0},{"$f":"'6'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$16","v":"Number and timeliness of questionnaires completed"},{"$f":"'7'!$R$16","v":"Survey Operations"},{"$f":"'7'!$I$16","v":224000},{"$f":"'7'!$J$16","v":224000},{"$f":"'7'!$L$16","v":0},{"$f":"'7'!$M$16","v":224000},{"$f":"'7'!$O$16","v":224000},{"$f":"'7'!$P$16","v":0},{"$f":"'7'!$Q$16","v":0},{"$f":"'7'!$W$16","v":0},{"$f":"'7'!$V$16","v":"No"}]
[null,null,null,null,null,{"$f":"'7'!$F$17","v":0},{"$f":"'7'!$R$17","v":0},{"$f":"'7'!$I$17","v":0},{"$f":"'7'!$J$17","v":0},{"$f":"'7'!$L$17","v":0},{"$f":"'7'!$M$17","v":0},{"$f":"'7'!$O$17","v":0},{"$f":"'7'!$P$17","v":0},{"$f":"'7'!$Q$17","v":0},{"$f":"'7'!$W$17","v":0},{"$f":"'7'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$18","v":0},{"$f":"'7'!$R$18","v":0},{"$f":"'7'!$I$18","v":0},{"$f":"'7'!$J$18","v":0},{"$f":"'7'!$L$18","v":0},{"$f":"'7'!$M$18","v":0},{"$f":"'7'!$O$18","v":0},{"$f":"'7'!$P$18","v":0},{"$f":"'7'!$Q$18","v":0},{"$f":"'7'!$W$18","v":0},{"$f":"'7'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$19","v":0},{"$f":"'7'!$R$19","v":0},{"$f":"'7'!$I$19","v":0},{"$f":"'7'!$J$19","v":0},{"$f":"'7'!$L$19","v":0},{"$f":"'7'!$M$19","v":0},{"$f":"'7'!$O$19","v":0},{"$f":"'7'!$P$19","v":0},{"$f":"'7'!$Q$19","v":0},{"$f":"'7'!$W$19","v":0},{"$f":"'7'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$20","v":0},{"$f":"'7'!$R$20","v":0},{"$f":"'7'!$I$20","v":0},{"$f":"'7'!$J$20","v":0},{"$f":"'7'!$L$20","v":0},{"$f":"'7'!$M$20","v":0},{"$f":"'7'!$O$20","v":0},{"$f":"'7'!$P$20","v":0},{"$f":"'7'!$Q$20","v":0},{"$f":"'7'!$W$20","v":0},{"$f":"'7'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$21","v":0},{"$f":"'7'!$R$21","v":0},{"$f":"'7'!$I$21","v":0},{"$f":"'7'!$J$21","v":0},{"$f":"'7'!$L$21","v":0},{"$f":"'7'!$M$21","v":0},{"$f":"'7'!$O$21","v":0},{"$f":"'7'!$P$21","v":0},{"$f":"'7'!$Q$21","v":0},{"$f":"'7'!$W$21","v":0},{"$f":"'7'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$22","v":0},{"$f":"'7'!$R$22","v":0},{"$f":"'7'!$I$22","v":0},{"$f":"'7'!$J$22","v":0},{"$f":"'7'!$L$22","v":0},{"$f":"'7'!$M$22","v":0},{"$f":"'7'!$O$22","v":0},{"$f":"'7'!$P$22","v":0},{"$f":"'7'!$Q$22","v":0},{"$f":"'7'!$W$22","v":0},{"$f":"'7'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$23","v":0},{"$f":"'7'!$R$23","v":0},{"$f":"'7'!$I$23","v":0},{"$f":"'7'!$J$23","v":0},{"$f":"'7'!$L$23","v":0},{"$f":"'7'!$M$23","v":0},{"$f":"'7'!$O$23","v":0},{"$f":"'7'!$P$23","v":0},{"$f":"'7'!$Q$23","v":0},{"$f":"'7'!$W$23","v":0},{"$f":"'7'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$24","v":0},{"$f":"'7'!$R$24","v":0},{"$f":"'7'!$I$24","v":0},{"$f":"'7'!$J$24","v":0},{"$f":"'7'!$L$24","v":0},{"$f":"'7'!$M$24","v":0},{"$f":"'7'!$O$24","v":0},{"$f":"'7'!$P$24","v":0},{"$f":"'7'!$Q$24","v":0},{"$f":"'7'!$W$24","v":0},{"$f":"'7'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$25","v":0},{"$f":"'7'!$R$25","v":0},{"$f":"'7'!$I$25","v":0},{"$f":"'7'!$J$25","v":0},{"$f":"'7'!$L$25","v":0},{"$f":"'7'!$M$25","v":0},{"$f":"'7'!$O$25","v":0},{"$f":"'7'!$P$25","v":0},{"$f":"'7'!$Q$25","v":0},{"$f":"'7'!$W$25","v":0},{"$f":"'7'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$26","v":0},{"$f":"'7'!$R$26","v":0},{"$f":"'7'!$I$26","v":0},{"$f":"'7'!$J$26","v":0},{"$f":"'7'!$L$26","v":0},{"$f":"'7'!$M$26","v":0},{"$f":"'7'!$O$26","v":0},{"$f":"'7'!$P$26","v":0},{"$f":"'7'!$Q$26","v":0},{"$f":"'7'!$W$26","v":0},{"$f":"'7'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$27","v":0},{"$f":"'7'!$R$27","v":0},{"$f":"'7'!$I$27","v":0},{"$f":"'7'!$J$27","v":0},{"$f":"'7'!$L$27","v":0},{"$f":"'7'!$M$27","v":0},{"$f":"'7'!$O$27","v":0},{"$f":"'7'!$P$27","v":0},{"$f":"'7'!$Q$27","v":0},{"$f":"'7'!$W$27","v":0},{"$f":"'7'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$28","v":0},{"$f":"'7'!$R$28","v":0},{"$f":"'7'!$I$28","v":0},{"$f":"'7'!$J$28","v":0},{"$f":"'7'!$L$28","v":0},{"$f":"'7'!$M$28","v":0},{"$f":"'7'!$O$28","v":0},{"$f":"'7'!$P$28","v":0},{"$f":"'7'!$Q$28","v":0},{"$f":"'7'!$W$28","v":0},{"$f":"'7'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$29","v":0},{"$f":"'7'!$R$29","v":0},{"$f":"'7'!$I$29","v":0},{"$f":"'7'!$J$29","v":0},{"$f":"'7'!$L$29","v":0},{"$f":"'7'!$M$29","v":0},{"$f":"'7'!$O$29","v":0},{"$f":"'7'!$P$29","v":0},{"$f":"'7'!$Q$29","v":0},{"$f":"'7'!$W$29","v":0},{"$f":"'7'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$30","v":0},{"$f":"'7'!$R$30","v":0},{"$f":"'7'!$I$30","v":0},{"$f":"'7'!$J$30","v":0},{"$f":"'7'!$L$30","v":0},{"$f":"'7'!$M$30","v":0},{"$f":"'7'!$O$30","v":0},{"$f":"'7'!$P$30","v":0},{"$f":"'7'!$Q$30","v":0},{"$f":"'7'!$W$30","v":0},{"$f":"'7'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$31","v":0},{"$f":"'7'!$R$31","v":0},{"$f":"'7'!$I$31","v":0},{"$f":"'7'!$J$31","v":0},{"$f":"'7'!$L$31","v":0},{"$f":"'7'!$M$31","v":0},{"$f":"'7'!$O$31","v":0},{"$f":"'7'!$P$31","v":0},{"$f":"'7'!$Q$31","v":0},{"$f":"'7'!$W$31","v":0},{"$f":"'7'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$32","v":0},{"$f":"'7'!$R$32","v":0},{"$f":"'7'!$I$32","v":0},{"$f":"'7'!$J$32","v":0},{"$f":"'7'!$L$32","v":0},{"$f":"'7'!$M$32","v":0},{"$f":"'7'!$O$32","v":0},{"$f":"'7'!$P$32","v":0},{"$f":"'7'!$Q$32","v":0},{"$f":"'7'!$W$32","v":0},{"$f":"'7'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$33","v":0},{"$f":"'7'!$R$33","v":0},{"$f":"'7'!$I$33","v":0},{"$f":"'7'!$J$33","v":0},{"$f":"'7'!$L$33","v":0},{"$f":"'7'!$M$33","v":0},{"$f":"'7'!$O$33","v":0},{"$f":"'7'!$P$33","v":0},{"$f":"'7'!$Q$33","v":0},{"$f":"'7'!$W$33","v":0},{"$f":"'7'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$34","v":0},{"$f":"'7'!$R$34","v":0},{"$f":"'7'!$I$34","v":0},{"$f":"'7'!$J$34","v":0},{"$f":"'7'!$L$34","v":0},{"$f":"'7'!$M$34","v":0},{"$f":"'7'!$O$34","v":0},{"$f":"'7'!$P$34","v":0},{"$f":"'7'!$Q$34","v":0},{"$f":"'7'!$W$34","v":0},{"$f":"'7'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'7'!$F$35","v":0},{"$f":"'7'!$R$35","v":0},{"$f":"'7'!$I$35","v":0},{"$f":"'7'!$J$35","v":0},{"$f":"'7'!$L$35","v":0},{"$f":"'7'!$M$35","v":0},{"$f":"'7'!$O$35","v":0},{"$f":"'7'!$P$35","v":0},{"$f":"'7'!$Q$35","v":0},{"$f":"'7'!$W$35","v":0},{"$f":"'7'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$16","v":0},{"$f":"'8'!$R$16","v":0},{"$f":"'8'!$I$16","v":0},{"$f":"'8'!$J$16","v":0},{"$f":"'8'!$L$16","v":0},{"$f":"'8'!$M$16","v":0},{"$f":"'8'!$O$16","v":0},{"$f":"'8'!$P$16","v":0},{"$f":"'8'!$Q$16","v":0},{"$f":"'8'!$W$16","v":0},{"$f":"'8'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$17","v":0},{"$f":"'8'!$R$17","v":0},{"$f":"'8'!$I$17","v":0},{"$f":"'8'!$J$17","v":0},{"$f":"'8'!$L$17","v":0},{"$f":"'8'!$M$17","v":0},{"$f":"'8'!$O$17","v":0},{"$f":"'8'!$P$17","v":0},{"$f":"'8'!$Q$17","v":0},{"$f":"'8'!$W$17","v":0},{"$f":"'8'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$18","v":0},{"$f":"'8'!$R$18","v":0},{"$f":"'8'!$I$18","v":0},{"$f":"'8'!$J$18","v":0},{"$f":"'8'!$L$18","v":0},{"$f":"'8'!$M$18","v":0},{"$f":"'8'!$O$18","v":0},{"$f":"'8'!$P$18","v":0},{"$f":"'8'!$Q$18","v":0},{"$f":"'8'!$W$18","v":0},{"$f":"'8'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$19","v":0},{"$f":"'8'!$R$19","v":0},{"$f":"'8'!$I$19","v":0},{"$f":"'8'!$J$19","v":0},{"$f":"'8'!$L$19","v":0},{"$f":"'8'!$M$19","v":0},{"$f":"'8'!$O$19","v":0},{"$f":"'8'!$P$19","v":0},{"$f":"'8'!$Q$19","v":0},{"$f":"'8'!$W$19","v":0},{"$f":"'8'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$20","v":0},{"$f":"'8'!$R$20","v":0},{"$f":"'8'!$I$20","v":0},{"$f":"'8'!$J$20","v":0},{"$f":"'8'!$L$20","v":0},{"$f":"'8'!$M$20","v":0},{"$f":"'8'!$O$20","v":0},{"$f":"'8'!$P$20","v":0},{"$f":"'8'!$Q$20","v":0},{"$f":"'8'!$W$20","v":0},{"$f":"'8'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$21","v":0},{"$f":"'8'!$R$21","v":0},{"$f":"'8'!$I$21","v":0},{"$f":"'8'!$J$21","v":0},{"$f":"'8'!$L$21","v":0},{"$f":"'8'!$M$21","v":0},{"$f":"'8'!$O$21","v":0},{"$f":"'8'!$P$21","v":0},{"$f":"'8'!$Q$21","v":0},{"$f":"'8'!$W$21","v":0},{"$f":"'8'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$22","v":0},{"$f":"'8'!$R$22","v":0},{"$f":"'8'!$I$22","v":0},{"$f":"'8'!$J$22","v":0},{"$f":"'8'!$L$22","v":0},{"$f":"'8'!$M$22","v":0},{"$f":"'8'!$O$22","v":0},{"$f":"'8'!$P$22","v":0},{"$f":"'8'!$Q$22","v":0},{"$f":"'8'!$W$22","v":0},{"$f":"'8'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$23","v":0},{"$f":"'8'!$R$23","v":0},{"$f":"'8'!$I$23","v":0},{"$f":"'8'!$J$23","v":0},{"$f":"'8'!$L$23","v":0},{"$f":"'8'!$M$23","v":0},{"$f":"'8'!$O$23","v":0},{"$f":"'8'!$P$23","v":0},{"$f":"'8'!$Q$23","v":0},{"$f":"'8'!$W$23","v":0},{"$f":"'8'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$24","v":0},{"$f":"'8'!$R$24","v":0},{"$f":"'8'!$I$24","v":0},{"$f":"'8'!$J$24","v":0},{"$f":"'8'!$L$24","v":0},{"$f":"'8'!$M$24","v":0},{"$f":"'8'!$O$24","v":0},{"$f":"'8'!$P$24","v":0},{"$f":"'8'!$Q$24","v":0},{"$f":"'8'!$W$24","v":0},{"$f":"'8'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$25","v":0},{"$f":"'8'!$R$25","v":0},{"$f":"'8'!$I$25","v":0},{"$f":"'8'!$J$25","v":0},{"$f":"'8'!$L$25","v":0},{"$f":"'8'!$M$25","v":0},{"$f":"'8'!$O$25","v":0},{"$f":"'8'!$P$25","v":0},{"$f":"'8'!$Q$25","v":0},{"$f":"'8'!$W$25","v":0},{"$f":"'8'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$26","v":0},{"$f":"'8'!$R$26","v":0},{"$f":"'8'!$I$26","v":0},{"$f":"'8'!$J$26","v":0},{"$f":"'8'!$L$26","v":0},{"$f":"'8'!$M$26","v":0},{"$f":"'8'!$O$26","v":0},{"$f":"'8'!$P$26","v":0},{"$f":"'8'!$Q$26","v":0},{"$f":"'8'!$W$26","v":0},{"$f":"'8'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$27","v":0},{"$f":"'8'!$R$27","v":0},{"$f":"'8'!$I$27","v":0},{"$f":"'8'!$J$27","v":0},{"$f":"'8'!$L$27","v":0},{"$f":"'8'!$M$27","v":0},{"$f":"'8'!$O$27","v":0},{"$f":"'8'!$P$27","v":0},{"$f":"'8'!$Q$27","v":0},{"$f":"'8'!$W$27","v":0},{"$f":"'8'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$28","v":0},{"$f":"'8'!$R$28","v":0},{"$f":"'8'!$I$28","v":0},{"$f":"'8'!$J$28","v":0},{"$f":"'8'!$L$28","v":0},{"$f":"'8'!$M$28","v":0},{"$f":"'8'!$O$28","v":0},{"$f":"'8'!$P$28","v":0},{"$f":"'8'!$Q$28","v":0},{"$f":"'8'!$W$28","v":0},{"$f":"'8'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$29","v":0},{"$f":"'8'!$R$29","v":0},{"$f":"'8'!$I$29","v":0},{"$f":"'8'!$J$29","v":0},{"$f":"'8'!$L$29","v":0},{"$f":"'8'!$M$29","v":0},{"$f":"'8'!$O$29","v":0},{"$f":"'8'!$P$29","v":0},{"$f":"'8'!$Q$29","v":0},{"$f":"'8'!$W$29","v":0},{"$f":"'8'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$30","v":0},{"$f":"'8'!$R$30","v":0},{"$f":"'8'!$I$30","v":0},{"$f":"'8'!$J$30","v":0},{"$f":"'8'!$L$30","v":0},{"$f":"'8'!$M$30","v":0},{"$f":"'8'!$O$30","v":0},{"$f":"'8'!$P$30","v":0},{"$f":"'8'!$Q$30","v":0},{"$f":"'8'!$W$30","v":0},{"$f":"'8'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$31","v":0},{"$f":"'8'!$R$31","v":0},{"$f":"'8'!$I$31","v":0},{"$f":"'8'!$J$31","v":0},{"$f":"'8'!$L$31","v":0},{"$f":"'8'!$M$31","v":0},{"$f":"'8'!$O$31","v":0},{"$f":"'8'!$P$31","v":0},{"$f":"'8'!$Q$31","v":0},{"$f":"'8'!$W$31","v":0},{"$f":"'8'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$32","v":0},{"$f":"'8'!$R$32","v":0},{"$f":"'8'!$I$32","v":0},{"$f":"'8'!$J$32","v":0},{"$f":"'8'!$L$32","v":0},{"$f":"'8'!$M$32","v":0},{"$f":"'8'!$O$32","v":0},{"$f":"'8'!$P$32","v":0},{"$f":"'8'!$Q$32","v":0},{"$f":"'8'!$W$32","v":0},{"$f":"'8'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$33","v":0},{"$f":"'8'!$R$33","v":0},{"$f":"'8'!$I$33","v":0},{"$f":"'8'!$J$33","v":0},{"$f":"'8'!$L$33","v":0},{"$f":"'8'!$M$33","v":0},{"$f":"'8'!$O$33","v":0},{"$f":"'8'!$P$33","v":0},{"$f":"'8'!$Q$33","v":0},{"$f":"'8'!$W$33","v":0},{"$f":"'8'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$34","v":0},{"$f":"'8'!$R$34","v":0},{"$f":"'8'!$I$34","v":0},{"$f":"'8'!$J$34","v":0},{"$f":"'8'!$L$34","v":0},{"$f":"'8'!$M$34","v":0},{"$f":"'8'!$O$34","v":0},{"$f":"'8'!$P$34","v":0},{"$f":"'8'!$Q$34","v":0},{"$f":"'8'!$W$34","v":0},{"$f":"'8'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'8'!$F$35","v":0},{"$f":"'8'!$R$35","v":0},{"$f":"'8'!$I$35","v":0},{"$f":"'8'!$J$35","v":0},{"$f":"'8'!$L$35","v":0},{"$f":"'8'!$M$35","v":0},{"$f":"'8'!$O$35","v":0},{"$f":"'8'!$P$35","v":0},{"$f":"'8'!$Q$35","v":0},{"$f":"'8'!$W$35","v":0},{"$f":"'8'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$16","v":0},{"$f":"'9'!$R$16","v":0},{"$f":"'9'!$I$16","v":0},{"$f":"'9'!$J$16","v":0},{"$f":"'9'!$L$16","v":0},{"$f":"'9'!$M$16","v":0},{"$f":"'9'!$O$16","v":0},{"$f":"'9'!$P$16","v":0},{"$f":"'9'!$Q$16","v":0},{"$f":"'9'!$W$16","v":0},{"$f":"'9'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$17","v":0},{"$f":"'9'!$R$17","v":0},{"$f":"'9'!$I$17","v":0},{"$f":"'9'!$J$17","v":0},{"$f":"'9'!$L$17","v":0},{"$f":"'9'!$M$17","v":0},{"$f":"'9'!$O$17","v":0},{"$f":"'9'!$P$17","v":0},{"$f":"'9'!$Q$17","v":0},{"$f":"'9'!$W$17","v":0},{"$f":"'9'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$18","v":0},{"$f":"'9'!$R$18","v":0},{"$f":"'9'!$I$18","v":0},{"$f":"'9'!$J$18","v":0},{"$f":"'9'!$L$18","v":0},{"$f":"'9'!$M$18","v":0},{"$f":"'9'!$O$18","v":0},{"$f":"'9'!$P$18","v":0},{"$f":"'9'!$Q$18","v":0},{"$f":"'9'!$W$18","v":0},{"$f":"'9'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$19","v":0},{"$f":"'9'!$R$19","v":0},{"$f":"'9'!$I$19","v":0},{"$f":"'9'!$J$19","v":0},{"$f":"'9'!$L$19","v":0},{"$f":"'9'!$M$19","v":0},{"$f":"'9'!$O$19","v":0},{"$f":"'9'!$P$19","v":0},{"$f":"'9'!$Q$19","v":0},{"$f":"'9'!$W$19","v":0},{"$f":"'9'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$20","v":0},{"$f":"'9'!$R$20","v":0},{"$f":"'9'!$I$20","v":0},{"$f":"'9'!$J$20","v":0},{"$f":"'9'!$L$20","v":0},{"$f":"'9'!$M$20","v":0},{"$f":"'9'!$O$20","v":0},{"$f":"'9'!$P$20","v":0},{"$f":"'9'!$Q$20","v":0},{"$f":"'9'!$W$20","v":0},{"$f":"'9'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$21","v":0},{"$f":"'9'!$R$21","v":0},{"$f":"'9'!$I$21","v":0},{"$f":"'9'!$J$21","v":0},{"$f":"'9'!$L$21","v":0},{"$f":"'9'!$M$21","v":0},{"$f":"'9'!$O$21","v":0},{"$f":"'9'!$P$21","v":0},{"$f":"'9'!$Q$21","v":0},{"$f":"'9'!$W$21","v":0},{"$f":"'9'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$22","v":0},{"$f":"'9'!$R$22","v":0},{"$f":"'9'!$I$22","v":0},{"$f":"'9'!$J$22","v":0},{"$f":"'9'!$L$22","v":0},{"$f":"'9'!$M$22","v":0},{"$f":"'9'!$O$22","v":0},{"$f":"'9'!$P$22","v":0},{"$f":"'9'!$Q$22","v":0},{"$f":"'9'!$W$22","v":0},{"$f":"'9'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$23","v":0},{"$f":"'9'!$R$23","v":0},{"$f":"'9'!$I$23","v":0},{"$f":"'9'!$J$23","v":0},{"$f":"'9'!$L$23","v":0},{"$f":"'9'!$M$23","v":0},{"$f":"'9'!$O$23","v":0},{"$f":"'9'!$P$23","v":0},{"$f":"'9'!$Q$23","v":0},{"$f":"'9'!$W$23","v":0},{"$f":"'9'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$24","v":0},{"$f":"'9'!$R$24","v":0},{"$f":"'9'!$I$24","v":0},{"$f":"'9'!$J$24","v":0},{"$f":"'9'!$L$24","v":0},{"$f":"'9'!$M$24","v":0},{"$f":"'9'!$O$24","v":0},{"$f":"'9'!$P$24","v":0},{"$f":"'9'!$Q$24","v":0},{"$f":"'9'!$W$24","v":0},{"$f":"'9'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$25","v":0},{"$f":"'9'!$R$25","v":0},{"$f":"'9'!$I$25","v":0},{"$f":"'9'!$J$25","v":0},{"$f":"'9'!$L$25","v":0},{"$f":"'9'!$M$25","v":0},{"$f":"'9'!$O$25","v":0},{"$f":"'9'!$P$25","v":0},{"$f":"'9'!$Q$25","v":0},{"$f":"'9'!$W$25","v":0},{"$f":"'9'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$26","v":0},{"$f":"'9'!$R$26","v":0},{"$f":"'9'!$I$26","v":0},{"$f":"'9'!$J$26","v":0},{"$f":"'9'!$L$26","v":0},{"$f":"'9'!$M$26","v":0},{"$f":"'9'!$O$26","v":0},{"$f":"'9'!$P$26","v":0},{"$f":"'9'!$Q$26","v":0},{"$f":"'9'!$W$26","v":0},{"$f":"'9'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$27","v":0},{"$f":"'9'!$R$27","v":0},{"$f":"'9'!$I$27","v":0},{"$f":"'9'!$J$27","v":0},{"$f":"'9'!$L$27","v":0},{"$f":"'9'!$M$27","v":0},{"$f":"'9'!$O$27","v":0},{"$f":"'9'!$P$27","v":0},{"$f":"'9'!$Q$27","v":0},{"$f":"'9'!$W$27","v":0},{"$f":"'9'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$28","v":0},{"$f":"'9'!$R$28","v":0},{"$f":"'9'!$I$28","v":0},{"$f":"'9'!$J$28","v":0},{"$f":"'9'!$L$28","v":0},{"$f":"'9'!$M$28","v":0},{"$f":"'9'!$O$28","v":0},{"$f":"'9'!$P$28","v":0},{"$f":"'9'!$Q$28","v":0},{"$f":"'9'!$W$28","v":0},{"$f":"'9'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$29","v":0},{"$f":"'9'!$R$29","v":0},{"$f":"'9'!$I$29","v":0},{"$f":"'9'!$J$29","v":0},{"$f":"'9'!$L$29","v":0},{"$f":"'9'!$M$29","v":0},{"$f":"'9'!$O$29","v":0},{"$f":"'9'!$P$29","v":0},{"$f":"'9'!$Q$29","v":0},{"$f":"'9'!$W$29","v":0},{"$f":"'9'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$30","v":0},{"$f":"'9'!$R$30","v":0},{"$f":"'9'!$I$30","v":0},{"$f":"'9'!$J$30","v":0},{"$f":"'9'!$L$30","v":0},{"$f":"'9'!$M$30","v":0},{"$f":"'9'!$O$30","v":0},{"$f":"'9'!$P$30","v":0},{"$f":"'9'!$Q$30","v":0},{"$f":"'9'!$W$30","v":0},{"$f":"'9'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$31","v":0},{"$f":"'9'!$R$31","v":0},{"$f":"'9'!$I$31","v":0},{"$f":"'9'!$J$31","v":0},{"$f":"'9'!$L$31","v":0},{"$f":"'9'!$M$31","v":0},{"$f":"'9'!$O$31","v":0},{"$f":"'9'!$P$31","v":0},{"$f":"'9'!$Q$31","v":0},{"$f":"'9'!$W$31","v":0},{"$f":"'9'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$32","v":0},{"$f":"'9'!$R$32","v":0},{"$f":"'9'!$I$32","v":0},{"$f":"'9'!$J$32","v":0},{"$f":"'9'!$L$32","v":0},{"$f":"'9'!$M$32","v":0},{"$f":"'9'!$O$32","v":0},{"$f":"'9'!$P$32","v":0},{"$f":"'9'!$Q$32","v":0},{"$f":"'9'!$W$32","v":0},{"$f":"'9'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$33","v":0},{"$f":"'9'!$R$33","v":0},{"$f":"'9'!$I$33","v":0},{"$f":"'9'!$J$33","v":0},{"$f":"'9'!$L$33","v":0},{"$f":"'9'!$M$33","v":0},{"$f":"'9'!$O$33","v":0},{"$f":"'9'!$P$33","v":0},{"$f":"'9'!$Q$33","v":0},{"$f":"'9'!$W$33","v":0},{"$f":"'9'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$34","v":0},{"$f":"'9'!$R$34","v":0},{"$f":"'9'!$I$34","v":0},{"$f":"'9'!$J$34","v":0},{"$f":"'9'!$L$34","v":0},{"$f":"'9'!$M$34","v":0},{"$f":"'9'!$O$34","v":0},{"$f":"'9'!$P$34","v":0},{"$f":"'9'!$Q$34","v":0},{"$f":"'9'!$W$34","v":0},{"$f":"'9'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'9'!$F$35","v":0},{"$f":"'9'!$R$35","v":0},{"$f":"'9'!$I$35","v":0},{"$f":"'9'!$J$35","v":0},{"$f":"'9'!$L$35","v":0},{"$f":"'9'!$M$35","v":0},{"$f":"'9'!$O$35","v":0},{"$f":"'9'!$P$35","v":0},{"$f":"'9'!$Q$35","v":0},{"$f":"'9'!$W$35","v":0},{"$f":"'9'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$16","v":0},{"$f":"'10'!$R$16","v":0},{"$f":"'10'!$I$16","v":0},{"$f":"'10'!$J$16","v":0},{"$f":"'10'!$L$16","v":0},{"$f":"'10'!$M$16","v":0},{"$f":"'10'!$O$16","v":0},{"$f":"'10'!$P$16","v":0},{"$f":"'10'!$Q$16","v":0},{"$f":"'10'!$W$16","v":0},{"$f":"'10'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$17","v":0},{"$f":"'10'!$R$17","v":0},{"$f":"'10'!$I$17","v":0},{"$f":"'10'!$J$17","v":0},{"$f":"'10'!$L$17","v":0},{"$f":"'10'!$M$17","v":0},{"$f":"'10'!$O$17","v":0},{"$f":"'10'!$P$17","v":0},{"$f":"'10'!$Q$17","v":0},{"$f":"'10'!$W$17","v":0},{"$f":"'10'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$18","v":0},{"$f":"'10'!$R$18","v":0},{"$f":"'10'!$I$18","v":0},{"$f":"'10'!$J$18","v":0},{"$f":"'10'!$L$18","v":0},{"$f":"'10'!$M$18","v":0},{"$f":"'10'!$O$18","v":0},{"$f":"'10'!$P$18","v":0},{"$f":"'10'!$Q$18","v":0},{"$f":"'10'!$W$18","v":0},{"$f":"'10'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$19","v":0},{"$f":"'10'!$R$19","v":0},{"$f":"'10'!$I$19","v":0},{"$f":"'10'!$J$19","v":0},{"$f":"'10'!$L$19","v":0},{"$f":"'10'!$M$19","v":0},{"$f":"'10'!$O$19","v":0},{"$f":"'10'!$P$19","v":0},{"$f":"'10'!$Q$19","v":0},{"$f":"'10'!$W$19","v":0},{"$f":"'10'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$20","v":0},{"$f":"'10'!$R$20","v":0},{"$f":"'10'!$I$20","v":0},{"$f":"'10'!$J$20","v":0},{"$f":"'10'!$L$20","v":0},{"$f":"'10'!$M$20","v":0},{"$f":"'10'!$O$20","v":0},{"$f":"'10'!$P$20","v":0},{"$f":"'10'!$Q$20","v":0},{"$f":"'10'!$W$20","v":0},{"$f":"'10'!$V$20","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$21","v":0},{"$f":"'10'!$R$21","v":0},{"$f":"'10'!$I$21","v":0},{"$f":"'10'!$J$21","v":0},{"$f":"'10'!$L$21","v":0},{"$f":"'10'!$M$21","v":0},{"$f":"'10'!$O$21","v":0},{"$f":"'10'!$P$21","v":0},{"$f":"'10'!$Q$21","v":0},{"$f":"'10'!$W$21","v":0},{"$f":"'10'!$V$21","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$22","v":0},{"$f":"'10'!$R$22","v":0},{"$f":"'10'!$I$22","v":0},{"$f":"'10'!$J$22","v":0},{"$f":"'10'!$L$22","v":0},{"$f":"'10'!$M$22","v":0},{"$f":"'10'!$O$22","v":0},{"$f":"'10'!$P$22","v":0},{"$f":"'10'!$Q$22","v":0},{"$f":"'10'!$W$22","v":0},{"$f":"'10'!$V$22","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$23","v":0},{"$f":"'10'!$R$23","v":0},{"$f":"'10'!$I$23","v":0},{"$f":"'10'!$J$23","v":0},{"$f":"'10'!$L$23","v":0},{"$f":"'10'!$M$23","v":0},{"$f":"'10'!$O$23","v":0},{"$f":"'10'!$P$23","v":0},{"$f":"'10'!$Q$23","v":0},{"$f":"'10'!$W$23","v":0},{"$f":"'10'!$V$23","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$24","v":0},{"$f":"'10'!$R$24","v":0},{"$f":"'10'!$I$24","v":0},{"$f":"'10'!$J$24","v":0},{"$f":"'10'!$L$24","v":0},{"$f":"'10'!$M$24","v":0},{"$f":"'10'!$O$24","v":0},{"$f":"'10'!$P$24","v":0},{"$f":"'10'!$Q$24","v":0},{"$f":"'10'!$W$24","v":0},{"$f":"'10'!$V$24","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$25","v":0},{"$f":"'10'!$R$25","v":0},{"$f":"'10'!$I$25","v":0},{"$f":"'10'!$J$25","v":0},{"$f":"'10'!$L$25","v":0},{"$f":"'10'!$M$25","v":0},{"$f":"'10'!$O$25","v":0},{"$f":"'10'!$P$25","v":0},{"$f":"'10'!$Q$25","v":0},{"$f":"'10'!$W$25","v":0},{"$f":"'10'!$V$25","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$26","v":0},{"$f":"'10'!$R$26","v":0},{"$f":"'10'!$I$26","v":0},{"$f":"'10'!$J$26","v":0},{"$f":"'10'!$L$26","v":0},{"$f":"'10'!$M$26","v":0},{"$f":"'10'!$O$26","v":0},{"$f":"'10'!$P$26","v":0},{"$f":"'10'!$Q$26","v":0},{"$f":"'10'!$W$26","v":0},{"$f":"'10'!$V$26","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$27","v":0},{"$f":"'10'!$R$27","v":0},{"$f":"'10'!$I$27","v":0},{"$f":"'10'!$J$27","v":0},{"$f":"'10'!$L$27","v":0},{"$f":"'10'!$M$27","v":0},{"$f":"'10'!$O$27","v":0},{"$f":"'10'!$P$27","v":0},{"$f":"'10'!$Q$27","v":0},{"$f":"'10'!$W$27","v":0},{"$f":"'10'!$V$27","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$28","v":0},{"$f":"'10'!$R$28","v":0},{"$f":"'10'!$I$28","v":0},{"$f":"'10'!$J$28","v":0},{"$f":"'10'!$L$28","v":0},{"$f":"'10'!$M$28","v":0},{"$f":"'10'!$O$28","v":0},{"$f":"'10'!$P$28","v":0},{"$f":"'10'!$Q$28","v":0},{"$f":"'10'!$W$28","v":0},{"$f":"'10'!$V$28","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$29","v":0},{"$f":"'10'!$R$29","v":0},{"$f":"'10'!$I$29","v":0},{"$f":"'10'!$J$29","v":0},{"$f":"'10'!$L$29","v":0},{"$f":"'10'!$M$29","v":0},{"$f":"'10'!$O$29","v":0},{"$f":"'10'!$P$29","v":0},{"$f":"'10'!$Q$29","v":0},{"$f":"'10'!$W$29","v":0},{"$f":"'10'!$V$29","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$30","v":0},{"$f":"'10'!$R$30","v":0},{"$f":"'10'!$I$30","v":0},{"$f":"'10'!$J$30","v":0},{"$f":"'10'!$L$30","v":0},{"$f":"'10'!$M$30","v":0},{"$f":"'10'!$O$30","v":0},{"$f":"'10'!$P$30","v":0},{"$f":"'10'!$Q$30","v":0},{"$f":"'10'!$W$30","v":0},{"$f":"'10'!$V$30","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$31","v":0},{"$f":"'10'!$R$31","v":0},{"$f":"'10'!$I$31","v":0},{"$f":"'10'!$J$31","v":0},{"$f":"'10'!$L$31","v":0},{"$f":"'10'!$M$31","v":0},{"$f":"'10'!$O$31","v":0},{"$f":"'10'!$P$31","v":0},{"$f":"'10'!$Q$31","v":0},{"$f":"'10'!$W$31","v":0},{"$f":"'10'!$V$31","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$32","v":0},{"$f":"'10'!$R$32","v":0},{"$f":"'10'!$I$32","v":0},{"$f":"'10'!$J$32","v":0},{"$f":"'10'!$L$32","v":0},{"$f":"'10'!$M$32","v":0},{"$f":"'10'!$O$32","v":0},{"$f":"'10'!$P$32","v":0},{"$f":"'10'!$Q$32","v":0},{"$f":"'10'!$W$32","v":0},{"$f":"'10'!$V$32","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$33","v":0},{"$f":"'10'!$R$33","v":0},{"$f":"'10'!$I$33","v":0},{"$f":"'10'!$J$33","v":0},{"$f":"'10'!$L$33","v":0},{"$f":"'10'!$M$33","v":0},{"$f":"'10'!$O$33","v":0},{"$f":"'10'!$P$33","v":0},{"$f":"'10'!$Q$33","v":0},{"$f":"'10'!$W$33","v":0},{"$f":"'10'!$V$33","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$34","v":0},{"$f":"'10'!$R$34","v":0},{"$f":"'10'!$I$34","v":0},{"$f":"'10'!$J$34","v":0},{"$f":"'10'!$L$34","v":0},{"$f":"'10'!$M$34","v":0},{"$f":"'10'!$O$34","v":0},{"$f":"'10'!$P$34","v":0},{"$f":"'10'!$Q$34","v":0},{"$f":"'10'!$W$34","v":0},{"$f":"'10'!$V$34","v":0}]
[null,null,null,null,null,{"$f":"'10'!$F$35","v":0},{"$f":"'10'!$R$35","v":0},{"$f":"'10'!$I$35","v":0},{"$f":"'10'!$J$35","v":0},{"$f":"'10'!$L$35","v":0},{"$f":"'10'!$M$35","v":0},{"$f":"'10'!$O$35","v":0},{"$f":"'10'!$P$35","v":0},{"$f":"'10'!$Q$35","v":0},{"$f":"'10'!$W$35","v":0},{"$f":"'10'!$V$35","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$16","v":0},{"$f":"'11'!$R$16","v":0},{"$f":"'11'!$I$16","v":0},{"$f":"'11'!$J$16","v":0},{"$f":"'11'!$L$16","v":0},{"$f":"'11'!$M$16","v":0},{"$f":"'11'!$O$16","v":0},{"$f":"'11'!$P$16","v":0},{"$f":"'11'!$Q$16","v":0},{"$f":"'11'!$W$16","v":0},{"$f":"'11'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$17","v":0},{"$f":"'11'!$R$17","v":0},{"$f":"'11'!$I$17","v":0},{"$f":"'11'!$J$17","v":0},{"$f":"'11'!$L$17","v":0},{"$f":"'11'!$M$17","v":0},{"$f":"'11'!$O$17","v":0},{"$f":"'11'!$P$17","v":0},{"$f":"'11'!$Q$17","v":0},{"$f":"'11'!$W$17","v":0},{"$f":"'11'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$18","v":0},{"$f":"'11'!$R$18","v":0},{"$f":"'11'!$I$18","v":0},{"$f":"'11'!$J$18","v":0},{"$f":"'11'!$L$18","v":0},{"$f":"'11'!$M$18","v":0},{"$f":"'11'!$O$18","v":0},{"$f":"'11'!$P$18","v":0},{"$f":"'11'!$Q$18","v":0},{"$f":"'11'!$W$18","v":0},{"$f":"'11'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'11'!$F$19","v":0},{"$f":"'11'!$R$19","v":0},{"$f":"'11'!$I$19","v":0},{"$f":"'11'!$J$19","v":0},{"$f":"'11'!$L$19","v":0},{"$f":"'11'!$M$19","v":0},{"$f":"'11'!$O$19","v":0},{"$f":"'11'!$P$19","v":0},{"$f":"'11'!$Q$19","v":0},{"$f":"'11'!$W$19","v":0},{"$f":"'11'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}},{"$f":"'11'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!$F$16","v":0},{"$f":"'12'!$R$16","v":0},{"$f":"'12'!$I$16","v":0},{"$f":"'12'!$J$16","v":0},{"$f":"'12'!$L$16","v":0},{"$f":"'12'!$M$16","v":0},{"$f":"'12'!$O$16","v":0},{"$f":"'12'!$P$16","v":0},{"$f":"'12'!$Q$16","v":0},{"$f":"'12'!$W$16","v":0},{"$f":"'12'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$17","v":0},{"$f":"'12'!$R$17","v":0},{"$f":"'12'!$I$17","v":0},{"$f":"'12'!$J$17","v":0},{"$f":"'12'!$L$17","v":0},{"$f":"'12'!$M$17","v":0},{"$f":"'12'!$O$17","v":0},{"$f":"'12'!$P$17","v":0},{"$f":"'12'!$Q$17","v":0},{"$f":"'12'!$W$17","v":0},{"$f":"'12'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$18","v":0},{"$f":"'12'!$R$18","v":0},{"$f":"'12'!$I$18","v":0},{"$f":"'12'!$J$18","v":0},{"$f":"'12'!$L$18","v":0},{"$f":"'12'!$M$18","v":0},{"$f":"'12'!$O$18","v":0},{"$f":"'12'!$P$18","v":0},{"$f":"'12'!$Q$18","v":0},{"$f":"'12'!$W$18","v":0},{"$f":"'12'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'12'!$F$19","v":0},{"$f":"'12'!$R$19","v":0},{"$f":"'12'!$I$19","v":0},{"$f":"'12'!$J$19","v":0},{"$f":"'12'!$L$19","v":0},{"$f":"'12'!$M$19","v":0},{"$f":"'12'!$O$19","v":0},{"$f":"'12'!$P$19","v":0},{"$f":"'12'!$Q$19","v":0},{"$f":"'12'!$W$19","v":0},{"$f":"'12'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}},{"$f":"'12'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!$F$16","v":0},{"$f":"'13'!$R$16","v":0},{"$f":"'13'!$I$16","v":0},{"$f":"'13'!$J$16","v":0},{"$f":"'13'!$L$16","v":0},{"$f":"'13'!$M$16","v":0},{"$f":"'13'!$O$16","v":0},{"$f":"'13'!$P$16","v":0},{"$f":"'13'!$Q$16","v":0},{"$f":"'13'!$W$16","v":0},{"$f":"'13'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$17","v":0},{"$f":"'13'!$R$17","v":0},{"$f":"'13'!$I$17","v":0},{"$f":"'13'!$J$17","v":0},{"$f":"'13'!$L$17","v":0},{"$f":"'13'!$M$17","v":0},{"$f":"'13'!$O$17","v":0},{"$f":"'13'!$P$17","v":0},{"$f":"'13'!$Q$17","v":0},{"$f":"'13'!$W$17","v":0},{"$f":"'13'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$18","v":0},{"$f":"'13'!$R$18","v":0},{"$f":"'13'!$I$18","v":0},{"$f":"'13'!$J$18","v":0},{"$f":"'13'!$L$18","v":0},{"$f":"'13'!$M$18","v":0},{"$f":"'13'!$O$18","v":0},{"$f":"'13'!$P$18","v":0},{"$f":"'13'!$Q$18","v":0},{"$f":"'13'!$W$18","v":0},{"$f":"'13'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'13'!$F$19","v":0},{"$f":"'13'!$R$19","v":0},{"$f":"'13'!$I$19","v":0},{"$f":"'13'!$J$19","v":0},{"$f":"'13'!$L$19","v":0},{"$f":"'13'!$M$19","v":0},{"$f":"'13'!$O$19","v":0},{"$f":"'13'!$P$19","v":0},{"$f":"'13'!$Q$19","v":0},{"$f":"'13'!$W$19","v":0},{"$f":"'13'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}},{"$f":"'13'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!$F$16","v":0},{"$f":"'14'!$R$16","v":0},{"$f":"'14'!$I$16","v":0},{"$f":"'14'!$J$16","v":0},{"$f":"'14'!$L$16","v":0},{"$f":"'14'!$M$16","v":0},{"$f":"'14'!$O$16","v":0},{"$f":"'14'!$P$16","v":0},{"$f":"'14'!$Q$16","v":0},{"$f":"'14'!$W$16","v":0},{"$f":"'14'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$17","v":0},{"$f":"'14'!$R$17","v":0},{"$f":"'14'!$I$17","v":0},{"$f":"'14'!$J$17","v":0},{"$f":"'14'!$L$17","v":0},{"$f":"'14'!$M$17","v":0},{"$f":"'14'!$O$17","v":0},{"$f":"'14'!$P$17","v":0},{"$f":"'14'!$Q$17","v":0},{"$f":"'14'!$W$17","v":0},{"$f":"'14'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$18","v":0},{"$f":"'14'!$R$18","v":0},{"$f":"'14'!$I$18","v":0},{"$f":"'14'!$J$18","v":0},{"$f":"'14'!$L$18","v":0},{"$f":"'14'!$M$18","v":0},{"$f":"'14'!$O$18","v":0},{"$f":"'14'!$P$18","v":0},{"$f":"'14'!$Q$18","v":0},{"$f":"'14'!$W$18","v":0},{"$f":"'14'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'14'!$F$19","v":0},{"$f":"'14'!$R$19","v":0},{"$f":"'14'!$I$19","v":0},{"$f":"'14'!$J$19","v":0},{"$f":"'14'!$L$19","v":0},{"$f":"'14'!$M$19","v":0},{"$f":"'14'!$O$19","v":0},{"$f":"'14'!$P$19","v":0},{"$f":"'14'!$Q$19","v":0},{"$f":"'14'!$W$19","v":0},{"$f":"'14'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}},{"$f":"'14'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!$F$16","v":0},{"$f":"'15'!$R$16","v":0},{"$f":"'15'!$I$16","v":0},{"$f":"'15'!$J$16","v":0},{"$f":"'15'!$L$16","v":0},{"$f":"'15'!$M$16","v":0},{"$f":"'15'!$O$16","v":0},{"$f":"'15'!$P$16","v":0},{"$f":"'15'!$Q$16","v":0},{"$f":"'15'!$W$16","v":0},{"$f":"'15'!$V$16","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$17","v":0},{"$f":"'15'!$R$17","v":0},{"$f":"'15'!$I$17","v":0},{"$f":"'15'!$J$17","v":0},{"$f":"'15'!$L$17","v":0},{"$f":"'15'!$M$17","v":0},{"$f":"'15'!$O$17","v":0},{"$f":"'15'!$P$17","v":0},{"$f":"'15'!$Q$17","v":0},{"$f":"'15'!$W$17","v":0},{"$f":"'15'!$V$17","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$18","v":0},{"$f":"'15'!$R$18","v":0},{"$f":"'15'!$I$18","v":0},{"$f":"'15'!$J$18","v":0},{"$f":"'15'!$L$18","v":0},{"$f":"'15'!$M$18","v":0},{"$f":"'15'!$O$18","v":0},{"$f":"'15'!$P$18","v":0},{"$f":"'15'!$Q$18","v":0},{"$f":"'15'!$W$18","v":0},{"$f":"'15'!$V$18","v":0}]
[null,null,null,null,null,{"$f":"'15'!$F$19","v":0},{"$f":"'15'!$R$19","v":0},{"$f":"'15'!$I$19","v":0},{"$f":"'15'!$J$19","v":0},{"$f":"'15'!$L$19","v":0},{"$f":"'15'!$M$19","v":0},{"$f":"'15'!$O$19","v":0},{"$f":"'15'!$P$19","v":0},{"$f":"'15'!$Q$19","v":0},{"$f":"'15'!$W$19","v":0},{"$f":"'15'!$V$19","v":0}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}},{"$f":"'15'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$16","v":0},{"$f":"Direct_charges!$R$16","v":0},{"$f":"Direct_charges!$I$16","v":0},{"$f":"Direct_charges!$J$16","v":0},{"$f":"Direct_charges!$L$16","v":0},{"$f":"Direct_charges!$M$16","v":0},{"$f":"Direct_charges!$O$16","v":0},{"$f":"Direct_charges!$P$16","v":0},{"$f":"Direct_charges!$Q$16","v":0},{"$f":"Direct_charges!$W$16","v":0},{"$f":"Direct_charges!$V$16","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$17","v":0},{"$f":"Direct_charges!$R$17","v":0},{"$f":"Direct_charges!$I$17","v":0},{"$f":"Direct_charges!$J$17","v":0},{"$f":"Direct_charges!$L$17","v":0},{"$f":"Direct_charges!$M$17","v":0},{"$f":"Direct_charges!$O$17","v":0},{"$f":"Direct_charges!$P$17","v":0},{"$f":"Direct_charges!$Q$17","v":0},{"$f":"Direct_charges!$W$17","v":0},{"$f":"Direct_charges!$V$17","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$18","v":0},{"$f":"Direct_charges!$R$18","v":0},{"$f":"Direct_charges!$I$18","v":0},{"$f":"Direct_charges!$J$18","v":0},{"$f":"Direct_charges!$L$18","v":0},{"$f":"Direct_charges!$M$18","v":0},{"$f":"Direct_charges!$O$18","v":0},{"$f":"Direct_charges!$P$18","v":0},{"$f":"Direct_charges!$Q$18","v":0},{"$f":"Direct_charges!$W$18","v":0},{"$f":"Direct_charges!$V$18","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$19","v":0},{"$f":"Direct_charges!$R$19","v":0},{"$f":"Direct_charges!$I$19","v":0},{"$f":"Direct_charges!$J$19","v":0},{"$f":"Direct_charges!$L$19","v":0},{"$f":"Direct_charges!$M$19","v":0},{"$f":"Direct_charges!$O$19","v":0},{"$f":"Direct_charges!$P$19","v":0},{"$f":"Direct_charges!$Q$19","v":0},{"$f":"Direct_charges!$W$19","v":0},{"$f":"Direct_charges!$V$19","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$20","v":0},{"$f":"Direct_charges!$R$20","v":0},{"$f":"Direct_charges!$I$20","v":0},{"$f":"Direct_charges!$J$20","v":0},{"$f":"Direct_charges!$L$20","v":0},{"$f":"Direct_charges!$M$20","v":0},{"$f":"Direct_charges!$O$20","v":0},{"$f":"Direct_charges!$P$20","v":0},{"$f":"Direct_charges!$Q$20","v":0},{"$f":"Direct_charges!$W$20","v":0},{"$f":"Direct_charges!$V$20","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$21","v":0},{"$f":"Direct_charges!$R$21","v":0},{"$f":"Direct_charges!$I$21","v":0},{"$f":"Direct_charges!$J$21","v":0},{"$f":"Direct_charges!$L$21","v":0},{"$f":"Direct_charges!$M$21","v":0},{"$f":"Direct_charges!$O$21","v":0},{"$f":"Direct_charges!$P$21","v":0},{"$f":"Direct_charges!$Q$21","v":0},{"$f":"Direct_charges!$W$21","v":0},{"$f":"Direct_charges!$V$21","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$22","v":0},{"$f":"Direct_charges!$R$22","v":0},{"$f":"Direct_charges!$I$22","v":0},{"$f":"Direct_charges!$J$22","v":0},{"$f":"Direct_charges!$L$22","v":0},{"$f":"Direct_charges!$M$22","v":0},{"$f":"Direct_charges!$O$22","v":0},{"$f":"Direct_charges!$P$22","v":0},{"$f":"Direct_charges!$Q$22","v":0},{"$f":"Direct_charges!$W$22","v":0},{"$f":"Direct_charges!$V$22","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$23","v":0},{"$f":"Direct_charges!$R$23","v":0},{"$f":"Direct_charges!$I$23","v":0},{"$f":"Direct_charges!$J$23","v":0},{"$f":"Direct_charges!$L$23","v":0},{"$f":"Direct_charges!$M$23","v":0},{"$f":"Direct_charges!$O$23","v":0},{"$f":"Direct_charges!$P$23","v":0},{"$f":"Direct_charges!$Q$23","v":0},{"$f":"Direct_charges!$W$23","v":0},{"$f":"Direct_charges!$V$23","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$24","v":0},{"$f":"Direct_charges!$R$24","v":0},{"$f":"Direct_charges!$I$24","v":0},{"$f":"Direct_charges!$J$24","v":0},{"$f":"Direct_charges!$L$24","v":0},{"$f":"Direct_charges!$M$24","v":0},{"$f":"Direct_charges!$O$24","v":0},{"$f":"Direct_charges!$P$24","v":0},{"$f":"Direct_charges!$Q$24","v":0},{"$f":"Direct_charges!$W$24","v":0},{"$f":"Direct_charges!$V$24","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$25","v":0},{"$f":"Direct_charges!$R$25","v":0},{"$f":"Direct_charges!$I$25","v":0},{"$f":"Direct_charges!$J$25","v":0},{"$f":"Direct_charges!$L$25","v":0},{"$f":"Direct_charges!$M$25","v":0},{"$f":"Direct_charges!$O$25","v":0},{"$f":"Direct_charges!$P$25","v":0},{"$f":"Direct_charges!$Q$25","v":0},{"$f":"Direct_charges!$W$25","v":0},{"$f":"Direct_charges!$V$25","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$26","v":0},{"$f":"Direct_charges!$R$26","v":0},{"$f":"Direct_charges!$I$26","v":0},{"$f":"Direct_charges!$J$26","v":0},{"$f":"Direct_charges!$L$26","v":0},{"$f":"Direct_charges!$M$26","v":0},{"$f":"Direct_charges!$O$26","v":0},{"$f":"Direct_charges!$P$26","v":0},{"$f":"Direct_charges!$Q$26","v":0},{"$f":"Direct_charges!$W$26","v":0},{"$f":"Direct_charges!$V$26","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$27","v":0},{"$f":"Direct_charges!$R$27","v":0},{"$f":"Direct_charges!$I$27","v":0},{"$f":"Direct_charges!$J$27","v":0},{"$f":"Direct_charges!$L$27","v":0},{"$f":"Direct_charges!$M$27","v":0},{"$f":"Direct_charges!$O$27","v":0},{"$f":"Direct_charges!$P$27","v":0},{"$f":"Direct_charges!$Q$27","v":0},{"$f":"Direct_charges!$W$27","v":0},{"$f":"Direct_charges!$V$27","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$28","v":0},{"$f":"Direct_charges!$R$28","v":0},{"$f":"Direct_charges!$I$28","v":0},{"$f":"Direct_charges!$J$28","v":0},{"$f":"Direct_charges!$L$28","v":0},{"$f":"Direct_charges!$M$28","v":0},{"$f":"Direct_charges!$O$28","v":0},{"$f":"Direct_charges!$P$28","v":0},{"$f":"Direct_charges!$Q$28","v":0},{"$f":"Direct_charges!$W$28","v":0},{"$f":"Direct_charges!$V$28","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$29","v":0},{"$f":"Direct_charges!$R$29","v":0},{"$f":"Direct_charges!$I$29","v":0},{"$f":"Direct_charges!$J$29","v":0},{"$f":"Direct_charges!$L$29","v":0},{"$f":"Direct_charges!$M$29","v":0},{"$f":"Direct_charges!$O$29","v":0},{"$f":"Direct_charges!$P$29","v":0},{"$f":"Direct_charges!$Q$29","v":0},{"$f":"Direct_charges!$W$29","v":0},{"$f":"Direct_charges!$V$29","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$30","v":0},{"$f":"Direct_charges!$R$30","v":0},{"$f":"Direct_charges!$I$30","v":0},{"$f":"Direct_charges!$J$30","v":0},{"$f":"Direct_charges!$L$30","v":0},{"$f":"Direct_charges!$M$30","v":0},{"$f":"Direct_charges!$O$30","v":0},{"$f":"Direct_charges!$P$30","v":0},{"$f":"Direct_charges!$Q$30","v":0},{"$f":"Direct_charges!$W$30","v":0},{"$f":"Direct_charges!$V$30","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$31","v":0},{"$f":"Direct_charges!$R$31","v":0},{"$f":"Direct_charges!$I$31","v":0},{"$f":"Direct_charges!$J$31","v":0},{"$f":"Direct_charges!$L$31","v":0},{"$f":"Direct_charges!$M$31","v":0},{"$f":"Direct_charges!$O$31","v":0},{"$f":"Direct_charges!$P$31","v":0},{"$f":"Direct_charges!$Q$31","v":0},{"$f":"Direct_charges!$W$31","v":0},{"$f":"Direct_charges!$V$31","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$32","v":0},{"$f":"Direct_charges!$R$32","v":0},{"$f":"Direct_charges!$I$32","v":0},{"$f":"Direct_charges!$J$32","v":0},{"$f":"Direct_charges!$L$32","v":0},{"$f":"Direct_charges!$M$32","v":0},{"$f":"Direct_charges!$O$32","v":0},{"$f":"Direct_charges!$P$32","v":0},{"$f":"Direct_charges!$Q$32","v":0},{"$f":"Direct_charges!$W$32","v":0},{"$f":"Direct_charges!$V$32","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$33","v":0},{"$f":"Direct_charges!$R$33","v":0},{"$f":"Direct_charges!$I$33","v":0},{"$f":"Direct_charges!$J$33","v":0},{"$f":"Direct_charges!$L$33","v":0},{"$f":"Direct_charges!$M$33","v":0},{"$f":"Direct_charges!$O$33","v":0},{"$f":"Direct_charges!$P$33","v":0},{"$f":"Direct_charges!$Q$33","v":0},{"$f":"Direct_charges!$W$33","v":0},{"$f":"Direct_charges!$V$33","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$34","v":0},{"$f":"Direct_charges!$R$34","v":0},{"$f":"Direct_charges!$I$34","v":0},{"$f":"Direct_charges!$J$34","v":0},{"$f":"Direct_charges!$L$34","v":0},{"$f":"Direct_charges!$M$34","v":0},{"$f":"Direct_charges!$O$34","v":0},{"$f":"Direct_charges!$P$34","v":0},{"$f":"Direct_charges!$Q$34","v":0},{"$f":"Direct_charges!$W$34","v":0},{"$f":"Direct_charges!$V$34","v":0}]
[null,null,null,null,null,{"$f":"Direct_charges!$F$35","v":0},{"$f":"Direct_charges!$R$35","v":0},{"$f":"Direct_charges!$I$35","v":0},{"$f":"Direct_charges!$J$35","v":0},{"$f":"Direct_charges!$L$35","v":0},{"$f":"Direct_charges!$M$35","v":0},{"$f":"Direct_charges!$O$35","v":0},{"$f":"Direct_charges!$P$35","v":0},{"$f":"Direct_charges!$Q$35","v":0},{"$f":"Direct_charges!$W$35","v":0},{"$f":"Direct_charges!$V$35","v":0}]

{"sheet":"Reprioritisation","index":31,"n_rows":117,"n_cols":60,"rows_kept":117,"cut":false,"hidden":true,"merged":[[10,5,10,16],[10,17,10,27],[11,8,11,10],[11,14,11,16],[11,18,11,20],[11,25,11,27]]}
[]
[]
[]
[]
["Indi1"]
[1,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[1,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
[1]
[1,null,null,null,null,"Reallocation from: per programme and economic classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.05]
[1,null,null,null,null,"To",null,null,null,null,null,null,null,null,null,null,null,"From"]
[1,null,null,null,null,"Purpose1","Reason","Performance indicator","Projected increase to performance2",null,null,"Programme","Econ Classification","Division of revenue classification","R thousand",null,null,"Performance indicator","Projected decrease to performance",null,null,"Programme","Econ Classification","Division of revenue classification","Reason","R thousand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(AQ15:AQ54)","v":3},{"$f":"COUNTA(AR15:AR54)","v":7},7,1]
[1,"To","From",{"$f":"COUNTA($F$14:$AB$113)","v":0},null,null,null,null,{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"},null,null,null,{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"},null,{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"},null,null,null,null,{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Direct_charges!$F$47=\"\",Summary!$B$4,Summary!$B$4+1)","v":7}]
[{"$f":"IF(COUNTA(G14:L14,O14:V14)-COUNTIF(G14:L14,\"0\")-COUNTIF(O14:V14,\"0\")<>0,1,0)","v":0},{"$f":"L14&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M14,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M14,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V14&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W14,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W14,$BA$14:$BA$38,0))))","v":"0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reason","Econ 1","Econ 2",null,null,null,"Current payments","Transfers and subsidies","Payments for capital assets","Payments for financial assets",null,null,null,null,null,"Compensation of employees",{"$f":"+$AQ$14&\" - \" &AQ15","v":"Current payments - Compensation of employees"},null,null,null,null,null,null,"Summary"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost pressure","Current payments",null,null,null,1,"Compensation of employees","Provinces and municipalities","Buildings and other fixed structures","Payments for financial assets",null,null,null,null,null,"Goods and services",{"$f":"+$AQ$14&\" - \" &AQ16","v":"Current payments - Goods and services"},null,null,null,null,null,null,{"$f":"IF(Summary!F31=0,\"\",Summary!F31)","v":"Administration"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New priority","Transfers and subsidies",null,null,null,2,"Goods and services","Departmental agencies and accounts","Machinery and equipment",null,null,null,null,null,null,"Interest and rent on land",{"$f":"+$AQ$14&\" - \" &AQ17","v":"Current payments - Interest and rent on land"},null,null,null,null,null,null,{"$f":"+IF(OR(BH15=Summary!$F$47,BH15=\"\"),\"\",IF(Summary!F32<>\"\",Summary!F32,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F32=\"\",\"\",Summary!F32))))","v":"Economic Statistics"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scaling up of existing priority","Payments for capital assets",null,null,null,3,"Interest and rent on land","Higher education institutions","Heritage assets",null,null,null,null,null,null,"Provinces and municipalities",{"$f":"\"Current \"&$AR$14&\" - \" &AR15","v":"Current Transfers and subsidies - Provinces and municipalities"},null,null,null,null,null,null,{"$f":"+IF(OR(BH16=Summary!$F$47,BH16=\"\"),\"\",IF(Summary!F33<>\"\",Summary!F33,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F33=\"\",\"\",Summary!F33))))","v":"Population and Social Statistics"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NDP",null,null,null,null,4,null,"Foreign governments and international organisations","Specialised military assets",null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"\"Current \"&$AR$14&\" - \" &AR16","v":"Current Transfers and subsidies - Departmental agencies and accounts"},null,null,null,null,null,null,{"$f":"+IF(OR(BH17=Summary!$F$47,BH17=\"\"),\"\",IF(Summary!F34<>\"\",Summary!F34,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F34=\"\",\"\",Summary!F34))))","v":"Methodology, Standards and Research"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PICC projects",null,null,null,null,5,null,"Public corporations and private enterprises","Biological assets",null,null,null,null,null,null,"Higher education institutions","Current Transfers and subsidies - Higher education institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH18=Summary!$F$47,BH18=\"\"),\"\",IF(Summary!F35<>\"\",Summary!F35,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F35=\"\",\"\",Summary!F35))))","v":"Statistical Support and Informatics"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"Non-profit institutions","Land and sub-soil assets",null,null,null,null,null,null,"Foreign governments and international organisations","Current Transfers and subsidies - Foreign governments and international organisations",null,null,null,null,null,null,{"$f":"+IF(OR(BH19=Summary!$F$47,BH19=\"\"),\"\",IF(Summary!F36<>\"\",Summary!F36,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F36=\"\",\"\",Summary!F36))))","v":"Statistical Collection and Outreach"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Households","Software and other intangible assets",null,null,null,null,null,null,"Public corporations and private enterprises","Current Transfers and subsidies - Public corporations and private enterprises",null,null,null,null,null,null,{"$f":"+IF(OR(BH20=Summary!$F$47,BH20=\"\"),\"\",IF(Summary!F37<>\"\",Summary!F37,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F37=\"\",\"\",Summary!F37))))","v":"Survey Operations"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions","Current Transfers and subsidies - Non-profit institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH21=Summary!$F$47,BH21=\"\"),\"\",IF(Summary!F38<>\"\",Summary!F38,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F38=\"\",\"\",Summary!F38))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households","Current Transfers and subsidies - Households",null,null,null,null,null,null,{"$f":"+IF(OR(BH22=Summary!$F$47,BH22=\"\"),\"\",IF(Summary!F39<>\"\",Summary!F39,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F39=\"\",\"\",Summary!F39))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provinces and municipalities",{"$f":"\"Capital \"&$AR$14&\" - \" &AR15","v":"Capital Transfers and subsidies - Provinces and municipalities"},null,null,null,null,null,null,{"$f":"+IF(OR(BH23=Summary!$F$47,BH23=\"\"),\"\",IF(Summary!F40<>\"\",Summary!F40,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F40=\"\",\"\",Summary!F40))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"\"Capital \"&$AR$14&\" - \" &AR16","v":"Capital Transfers and subsidies - Departmental agencies and accounts"},null,null,null,null,null,null,{"$f":"+IF(OR(BH24=Summary!$F$47,BH24=\"\"),\"\",IF(Summary!F41<>\"\",Summary!F41,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F41=\"\",\"\",Summary!F41))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Higher education institutions","Capital Transfers and subsidies - Higher education institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH25=Summary!$F$47,BH25=\"\"),\"\",IF(Summary!F42<>\"\",Summary!F42,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F42=\"\",\"\",Summary!F42))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreign governments and international organisations","Capital Transfers and subsidies - Foreign governments and international organisations",null,null,null,null,null,null,{"$f":"+IF(OR(BH26=Summary!$F$47,BH26=\"\"),\"\",IF(Summary!F43<>\"\",Summary!F43,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F43=\"\",\"\",Summary!F43))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public corporations and private enterprises","Capital Transfers and subsidies - Public corporations and private enterprises",null,null,null,null,null,null,{"$f":"+IF(OR(BH27=Summary!$F$47,BH27=\"\"),\"\",IF(Summary!F44<>\"\",Summary!F44,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F44=\"\",\"\",Summary!F44))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions","Capital Transfers and subsidies - Non-profit institutions",null,null,null,null,null,null,{"$f":"+IF(OR(BH28=Summary!$F$47,BH28=\"\"),\"\",IF(Summary!F45<>\"\",Summary!F45,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F45=\"\",\"\",Summary!F45))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households","Capital Transfers and subsidies - Households",null,null,null,null,null,null,{"$f":"+IF(OR(BH29=Summary!$F$47,BH29=\"\",Direct_charges!$F$47=\"\"),\"\",IF(Summary!F47<>\"\",Summary!F47,IF(Direct_charges!$F$47<>\"\",Summary!$F$47,IF(Summary!F47=\"\",\"\",Summary!F47))))","v":""}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings and other fixed structures",{"$f":"+$AS$14&\" - \" &AS15","v":"Payments for capital assets - Buildings and other fixed structures"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery and equipment",{"$f":"+$AS$14&\" - \" &AS16","v":"Payments for capital assets - Machinery and equipment"}]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heritage assets","Payments for capital assets - Heritage assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised military assets","Payments for capital assets - Specialised military assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biological assets","Payments for capital assets - Biological assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and sub-soil assets","Payments for capital assets - Land and sub-soil assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Software and other intangible assets","Payments for capital assets - Software and other intangible assets"]
[0,"0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for financial assets",{"$f":"+AT14","v":"Payments for financial assets"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,{"$f":"L46&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M46,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M46,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V46&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W46,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W46,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[{"$f":"IF(COUNTA(G70:L70,O70:V70)-COUNTIF(G70:L70,\"0\")-COUNTIF(O70:V70,\"0\")<>0,1,0)","v":0},{"$f":"L70&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M70,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M70,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V70&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W70,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W70,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,{"$f":"L90&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M90,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M90,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V90&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W90,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W90,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[{"$f":"IF(COUNTA(G100:L100,O100:V100)-COUNTIF(G100:L100,\"0\")-COUNTIF(O100:V100,\"0\")<>0,1,0)","v":0},{"$f":"L100&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M100,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M100,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V100&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W100,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W100,$BA$14:$BA$38,0))))","v":"0"}]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,"0","0"]
[0,{"$f":"L110&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M110,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M110,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V110&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W110,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W110,$BA$14:$BA$38,0))))","v":"0"}]
[0,{"$f":"L111&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M111,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M111,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V111&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W111,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W111,$BA$14:$BA$38,0))))","v":"0"}]
[1,{"$f":"L112&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M112,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M112,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V112&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W112,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W112,$BA$14:$BA$38,0))))","v":"0"}]
[1,{"$f":"L113&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(M113,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(M113,$BA$14:$BA$38,0))))","v":"0"},{"$f":"V113&IF(ISERROR(INDEX($AZ$14:$AZ$38,MATCH(W113,$BA$14:$BA$38,0))),0,(INDEX($AZ$14:$AZ$38,MATCH(W113,$BA$14:$BA$38,0))))","v":"0"}]
[{"$f":"IF(COUNTA(G114:L114,O114:V114)-COUNTIF(G114:L114,\"0\")-COUNTIF(O114:V114,\"0\")<>0,1,0)","v":0},null,null,null,null,"1. Overarching purpose, not line item detail per reallocation initiative.",null,null,null,null,null,null,null,null,{"$f":"SUM(O14:O113)","v":0},{"$f":"SUM(P14:P113)","v":0},{"$f":"SUM(Q14:Q113)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(Z14:Z113)","v":0},{"$f":"SUM(AA14:AA113)","v":0},{"$f":"SUM(AB14:AB113)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PCreated=0,(COUNTIF(($Z$114:$AB$114),\"<>0\")+COUNTIF(($O$114:$Q$114),\"<>0\")),0)","v":0}]
[{"$f":"IF(COUNTA(G115:L115,O115:V115)-COUNTIF(G115:L115,\"0\")-COUNTIF(O115:V115,\"0\")<>0,1,0)","v":0},null,null,null,null,"2. Change should be null if the aim is to retain performance levels in the face of cost escalations."]
[{"$f":"IF(COUNTA(G116:L116,O116:V116)-COUNTIF(G116:L116,\"0\")-COUNTIF(O116:V116,\"0\")<>0,1,0)","v":0}]
[1]

{"sheet":"Personnel","index":32,"n_rows":695,"n_cols":46,"rows_kept":695,"cut":false,"hidden":false,"merged":[[9,15,9,25],[9,11,9,14],[10,11,10,14],[10,15,10,18],[10,19,10,22],[10,23,10,25],[102,8,102,10],[101,11,101,14],[101,15,101,25],[102,11,102,14],[102,15,102,18],[102,19,102,22],[102,23,102,25],[10,8,10,10],[62,8,62,10],[61,11,61,14],[61,15,61,25],[62,11,62,14],[62,15,62,18],[62,19,62,22],[62,23,62,25],[9,8,9,10],[61,8,61,10],[101,8,101,10],[301,11,301,14],[301,15,301,25],[302,19,302,22],[302,23,302,25],[182,15,182,18],[182,19,182,22],[182,23,182,25],[142,8,142,10],[141,11,141,14],[141,15,141,25],[142,11,142,14],[142,15,142,18],[142,19,142,22],[142,23,142,25],[182,8,182,10],[141,8,141,10],[181,8,181,10],[261,11,261,14],[261,15,261,25],[262,11,262,14],[262,15,262,18],[262,19,262,22],[262,23,262,25],[222,11,222,14],[222,15,222,18],[222,19,222,22],[222,23,222,25],[541,11,541,14],[541,15,541,25],[542,11,542,14],[542,15,542,18],[382,8,382,10],[421,11,421,14],[421,15,421,25],[422,11,422,14],[422,15,422,18],[422,19,422,22],[422,23,422,25],[461,11,461,14],[461,15,461,25],[462,11,462,14],[462,15,462,18],[462,19,462,22],[462,23,462,25],[542,19,542,22],[542,23,542,25],[421,8,421,10],[501,11,501,14],[661,11,661,14],[661,15,661,25],[662,11,662,14],[662,15,662,18],[662,19,662,22],[662,23,662,25],[221,11,221,14],[221,15,221,25],[181,11,181,14],[181,15,181,25],[182,11,182,14],[341,11,341,14],[341,15,341,25],[342,11,342,14],[342,15,342,18],[342,19,342,22],[342,23,342,25],[302,11,302,14],[302,15,302,18],[501,15,501,25],[381,11,381,14],[381,15,381,25],[382,11,382,14],[382,15,382,18],[381,6,382,7],[581,11,581,14],[581,15,581,25],[582,11,582,14],[582,15,582,18],[582,19,582,22],[582,23,582,25],[621,11,621,14],[621,15,621,25],[502,11,502,14],[502,15,502,18],[502,19,502,22],[502,23,502,25],[421,6,422,7],[541,6,542,7],[581,6,582,7],[621,6,622,7],[622,11,622,14],[622,15,622,18],[622,19,622,22],[622,23,622,25],[382,19,382,22],[382,23,382,25],[422,8,422,10],[221,8,221,10],[261,8,261,10],[301,8,301,10],[341,8,341,10],[342,8,342,10],[381,8,381,10],[262,8,262,10],[302,8,302,10],[222,8,222,10],[181,6,182,7],[9,6,10,7],[61,6,62,7],[101,6,102,7],[141,6,142,7],[221,6,222,7],[261,6,262,7],[301,6,302,7],[341,6,342,7],[661,6,662,7],[461,8,461,10],[501,8,501,10],[541,8,541,10],[581,8,581,10],[621,8,621,10],[661,8,661,10],[542,8,542,10],[502,8,502,10],[462,8,462,10],[662,8,662,10],[582,8,582,10],[622,8,622,10],[461,6,462,7],[501,6,502,7]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,null,{"$f":"+MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",null,null,{"$f":"MyDeptName","v":"Statistics South Africa"}]
[1]
[null,null,null,null,null,"Detail of approved establishment and personnel numbers per programme"]
[1,null,null,null,null,null,{"$f":"MyYear0&\" as at 30 Sept 2017\"","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[1,null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Programme","No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"IF(LEN(F13)>2,1,0)","v":1},null,null,null,1,{"$f":"+Summary!F31","v":"Administration"},{"$f":"+G87","v":0},{"$f":"+H87","v":0},{"$f":"+I87","v":0},{"$f":"IFERROR(K13/I13,0)","v":0},{"$f":"+K87","v":0},{"$f":"L87","v":618},{"$f":"+M87","v":0},{"$f":"IFERROR(O13/M13,0)","v":0},{"$f":"+O87","v":0},{"$f":"P87","v":618},{"$f":"+Q87","v":0},{"$f":"IFERROR(S13/Q13,0)","v":0},{"$f":"+S87","v":0},{"$f":"T87","v":618},{"$f":"+U87","v":0},{"$f":"IFERROR(W13/U13,0)","v":0},{"$f":"+W87","v":0},{"$f":"+X87","v":0},{"$f":"IFERROR(Z13/X13,0)","v":0},{"$f":"+Z87","v":0}]
[{"$f":"IF(LEN(F14)>2,1,0)","v":1},null,null,null,2,{"$f":"+Summary!F32","v":"Economic Statistics"},{"$f":"+G127","v":0},{"$f":"+H127","v":0},{"$f":"+I127","v":0},0,{"$f":"+K127","v":0},{"$f":"L127","v":584},{"$f":"+M127","v":0},0,{"$f":"+O127","v":0},{"$f":"P127","v":584},{"$f":"+Q127","v":0},0,{"$f":"+S127","v":0},{"$f":"T127","v":584},{"$f":"+U127","v":0},0,{"$f":"+W127","v":0},{"$f":"+X127","v":0},0,{"$f":"+Z127","v":0}]
[1,null,null,null,3,{"$f":"+Summary!F33","v":"Population and Social Statistics"},{"$f":"+G167","v":0},0,{"$f":"+I167","v":0},0,{"$f":"+K167","v":0},{"$f":"L167","v":209},{"$f":"+M167","v":0},0,{"$f":"+O167","v":0},{"$f":"P167","v":209},{"$f":"+Q167","v":0},0,{"$f":"+S167","v":0},{"$f":"T167","v":209},{"$f":"+U167","v":0},0,{"$f":"+W167","v":0},{"$f":"+X167","v":0},0,{"$f":"+Z167","v":0}]
[1,null,null,null,4,{"$f":"+Summary!F34","v":"Methodology, Standards and Research"},{"$f":"+G207","v":0},0,{"$f":"+I207","v":0},0,{"$f":"+K207","v":0},{"$f":"L207","v":131},{"$f":"+M207","v":0},0,{"$f":"+O207","v":0},{"$f":"P207","v":131},{"$f":"+Q207","v":0},0,{"$f":"+S207","v":0},{"$f":"T207","v":131},{"$f":"+U207","v":0},0,{"$f":"+W207","v":0},{"$f":"+X207","v":0},0,{"$f":"+Z207","v":0}]
[1,null,null,null,5,{"$f":"+Summary!F35","v":"Statistical Support and Informatics"},{"$f":"+G247","v":0},0,{"$f":"+I247","v":0},0,{"$f":"+K247","v":0},{"$f":"L247","v":261},{"$f":"+M247","v":0},0,{"$f":"+O247","v":0},{"$f":"P247","v":261},{"$f":"+Q247","v":0},0,{"$f":"+S247","v":0},{"$f":"T247","v":261},{"$f":"+U247","v":0},0,{"$f":"+W247","v":0},{"$f":"+X247","v":0},0,{"$f":"+Z247","v":0}]
[1,null,null,null,6,{"$f":"+Summary!F36","v":"Statistical Collection and Outreach"},{"$f":"+G287","v":0},0,{"$f":"+I287","v":0},0,{"$f":"+K287","v":0},{"$f":"L287","v":1352},{"$f":"+M287","v":0},0,{"$f":"+O287","v":0},{"$f":"P287","v":1352},{"$f":"+Q287","v":0},0,{"$f":"+S287","v":0},{"$f":"T287","v":1352},{"$f":"+U287","v":0},0,{"$f":"+W287","v":0},{"$f":"+X287","v":0},0,{"$f":"+Z287","v":0}]
[1,null,null,null,7,{"$f":"+Summary!F37","v":"Survey Operations"},{"$f":"+G327","v":0},0,{"$f":"+I327","v":0},0,{"$f":"+K327","v":0},{"$f":"L327","v":356},{"$f":"+M327","v":0},0,{"$f":"+O327","v":0},{"$f":"P327","v":356},{"$f":"+Q327","v":0},0,{"$f":"+S327","v":0},{"$f":"T327","v":356},{"$f":"+U327","v":0},0,{"$f":"+W327","v":0},{"$f":"+X327","v":0},0,{"$f":"+Z327","v":0}]
[0,null,null,null,8,{"$f":"+Summary!F38","v":0},{"$f":"+G367","v":0},0,{"$f":"+I367","v":0},0,{"$f":"+K367","v":30708.548069999997},{"$f":"L367","v":0},{"$f":"+M367","v":0},0,{"$f":"+O367","v":0},{"$f":"P367","v":0},{"$f":"+Q367","v":0},0,{"$f":"+S367","v":0},{"$f":"T367","v":0},{"$f":"+U367","v":0},0,{"$f":"+W367","v":0},{"$f":"+X367","v":0},0,{"$f":"+Z367","v":0}]
[0,null,null,null,9,{"$f":"+Summary!F39","v":0},{"$f":"+G407","v":0},0,{"$f":"+I407","v":0},0,{"$f":"+K407","v":0},{"$f":"L407","v":0},{"$f":"+M407","v":0},0,{"$f":"+O407","v":0},{"$f":"P407","v":0},{"$f":"+Q407","v":0},0,{"$f":"+S407","v":0},{"$f":"T407","v":0},{"$f":"+U407","v":0},0,{"$f":"+W407","v":0},{"$f":"+X407","v":0},0,{"$f":"+Z407","v":0}]
[0,null,null,null,10,{"$f":"+Summary!F40","v":0},{"$f":"+G447","v":0},0,{"$f":"+I447","v":0},0,{"$f":"+K447","v":0},{"$f":"L447","v":0},{"$f":"+M447","v":0},0,{"$f":"+O447","v":0},{"$f":"P447","v":0},{"$f":"+Q447","v":0},0,{"$f":"+S447","v":0},{"$f":"T447","v":0},{"$f":"+U447","v":0},0,{"$f":"+W447","v":0},{"$f":"+X447","v":0},0,{"$f":"+Z447","v":0}]
[0,null,null,null,11,{"$f":"+Summary!F41","v":0},{"$f":"+G487","v":0},0,{"$f":"+I487","v":0},0,{"$f":"+K487","v":0},{"$f":"L487","v":0},{"$f":"+M487","v":0},0,{"$f":"+O487","v":0},{"$f":"P487","v":0},{"$f":"+Q487","v":0},0,{"$f":"+S487","v":0},{"$f":"T487","v":0},{"$f":"+U487","v":0},0,{"$f":"+W487","v":0},{"$f":"+X487","v":0},0,{"$f":"+Z487","v":0}]
[0,null,null,null,12,{"$f":"+Summary!F42","v":0},{"$f":"+G527","v":0},0,{"$f":"+I527","v":0},0,{"$f":"+K527","v":0},{"$f":"L527","v":0},{"$f":"+M527","v":0},0,{"$f":"+O527","v":0},{"$f":"P527","v":0},{"$f":"+Q527","v":0},0,{"$f":"+S527","v":0},{"$f":"T527","v":0},{"$f":"+U527","v":0},0,{"$f":"+W527","v":0},{"$f":"+X527","v":0},0,{"$f":"+Z527","v":0}]
[0,null,null,null,13,{"$f":"+Summary!F43","v":0},{"$f":"+G567","v":0},0,{"$f":"+I567","v":0},0,{"$f":"+K567","v":0},{"$f":"L567","v":0},{"$f":"+M567","v":0},0,{"$f":"+O567","v":0},{"$f":"P567","v":0},{"$f":"+Q567","v":0},0,{"$f":"+S567","v":0},{"$f":"T567","v":0},{"$f":"+U567","v":0},0,{"$f":"+W567","v":0},{"$f":"+X567","v":0},0,{"$f":"+Z567","v":0}]
[0,null,null,null,14,{"$f":"+Summary!F44","v":0},{"$f":"+G607","v":0},0,{"$f":"+I607","v":0},0,{"$f":"+K607","v":0},{"$f":"L607","v":0},{"$f":"+M607","v":0},0,{"$f":"+O607","v":0},{"$f":"P607","v":0},{"$f":"+Q607","v":0},0,{"$f":"+S607","v":0},{"$f":"T607","v":0},{"$f":"+U607","v":0},0,{"$f":"+W607","v":0},{"$f":"+X607","v":0},0,{"$f":"+Z607","v":0}]
[0,null,null,null,15,{"$f":"+Summary!F45","v":0},{"$f":"+G647","v":0},0,{"$f":"+I647","v":0},0,{"$f":"+K647","v":0},{"$f":"L647","v":0},{"$f":"+M647","v":0},0,{"$f":"+O647","v":0},{"$f":"P647","v":0},{"$f":"+Q647","v":0},0,{"$f":"+S647","v":0},{"$f":"T647","v":0},{"$f":"+U647","v":0},0,{"$f":"+W647","v":0},{"$f":"+X647","v":0},0,{"$f":"+Z647","v":0}]
[1,null,null,null,16,"Direct charge against the National Revenue Fund",{"$f":"+G687","v":0},0,{"$f":"+I687","v":0},0,{"$f":"+K687","v":0},{"$f":"L687","v":0},{"$f":"+M687","v":0},0,{"$f":"+O687","v":0},{"$f":"P687","v":0},{"$f":"+Q687","v":0},0,{"$f":"+S687","v":0},{"$f":"T687","v":0},{"$f":"+U687","v":0},0,{"$f":"+W687","v":0},{"$f":"+X687","v":0},0,{"$f":"+Z687","v":0}]
[1,null,null,null,null,"Total",{"$f":"SUM(G13:G28)","v":0},0,{"$f":"SUM(I13:I28)","v":0},null,{"$f":"SUM(K13:K28)","v":30708.548069999997},{"$f":"SUM(L13:L28)","v":3511},{"$f":"SUM(M13:M28)","v":0},null,{"$f":"SUM(O13:O28)","v":0},{"$f":"SUM(P13:P28)","v":3511},{"$f":"SUM(Q13:Q28)","v":0},null,{"$f":"SUM(S13:S28)","v":0},{"$f":"SUM(T13:T28)","v":3511},{"$f":"SUM(U13:U28)","v":0},null,{"$f":"SUM(W13:W28)","v":0},{"$f":"SUM(X13:X28)","v":0},null,{"$f":"SUM(Z13:Z28)","v":0}]
[1]
[]
[0]
[1]
[1]
[1,null,null,null,null,"Detail of approved establishment and personnel numbers according to salary level"]
[1,null,null,null,null,"Salary Level"]
[1,null,null,null,null,1,{"$f":"+G66+G106+G146+G186+G226+G266+G306+G346+G386+G426+G666","v":0},0,0,{"$f":"IFERROR(K37/I37,0)","v":0},{"$f":"+K66+K106+K146+K186+K226+K266+K306+K346+K386+K426+K666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,L$66:L$689)","v":0},{"$f":"+M66+M106+M146+M186+M226+M266+M306+M346+M386+M426+M666","v":0},{"$f":"IFERROR(O37/M37,0)","v":0},{"$f":"+O66+O106+O146+O186+O226+O266+O306+O346+O386+O426+O666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,P$66:P$689)","v":0},{"$f":"+Q66+Q106+Q146+Q186+Q226+Q266+Q306+Q346+Q386+Q426+Q666","v":0},{"$f":"IFERROR(S37/Q37,0)","v":0},{"$f":"+S66+S106+S146+S186+S226+S266+S306+S346+S386+S426+S666","v":0},{"$f":"SUMIF($F$66:$F$689,$F37,T$66:T$689)","v":0},{"$f":"+U66+U106+U146+U186+U226+U266+U306+U346+U386+U426+U666","v":0},{"$f":"IFERROR(W37/U37,0)","v":0},{"$f":"+W66+W106+W146+W186+W226+W266+W306+W346+W386+W426+W666","v":0},0,{"$f":"IFERROR(Z37/X37,0)","v":0},{"$f":"+Z66+Z106+Z146+Z186+Z226+Z266+Z306+Z346+Z386+Z426+Z666","v":0}]
[1,null,null,null,null,2,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,L$66:L$689)","v":88},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,P$66:P$689)","v":88},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F38,T$66:T$689)","v":88},0,0,0,0,0,0]
[1,null,null,null,null,3,{"$f":"+G68+G108+G148+G188+G228+G268+G308+G348+G388+G428+G668","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F39,P$66:P$689)","v":0},0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,4,0,0,0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,L$66:L$689)","v":142},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,P$66:P$689)","v":142},0,0,0,{"$f":"SUMIF($F$66:$F$689,$F40,T$66:T$689)","v":142},0,0,0,0,0,0]
[1,null,null,null,null,5,0,0,0,0,122.96283,117,0,0,0,117,0,0,0,117,0,0,0,0,0,0]
[1,null,null,null,null,6,0,0,0,0,243.75219999999999,1172,0,0,0,1172,0,0,0,1172,0,0,0,0,0,0]
[1,null,null,null,null,7,0,0,0,0,740.99357000000009,277,0,0,0,277,0,0,0,277,0,0,0,0,0,0]
[1,null,null,null,null,8,0,0,0,0,1156.1408499999998,288,0,0,0,288,0,0,0,288,0,0,0,0,0,0]
[1,null,null,null,null,9,0,0,0,0,1227.0370699999999,640,0,0,0,640,0,0,0,640,0,0,0,0,0,0]
[1,null,null,null,null,10,0,0,0,0,315.55556999999999,53,0,0,0,53,0,0,0,53,0,0,0,0,0,0]
[1,null,null,null,null,11,0,0,0,0,5511.3734299999996,276,0,0,0,276,0,0,0,276,0,0,0,0,0,0]
[1,null,null,null,null,12,0,0,0,0,3776.6674600000001,193,0,0,0,193,0,0,0,193,0,0,0,0,0,0]
[1,null,null,null,null,13,0,0,0,0,7337.0652399999999,198,0,0,0,198,0,0,0,198,0,0,0,0,0,0]
[1,null,null,null,null,14,0,0,0,0,5927.554079999999,54,0,0,0,54,0,0,0,54,0,0,0,0,0,0]
[1,null,null,null,null,15,0,0,0,0,4349.4457699999994,11,0,0,0,11,0,0,0,11,0,0,0,0,0,0]
[1,null,null,null,null,16,0,0,0,0,0,2,0,0,0,2,0,0,0,2,0,0,0,0,0,0]
[1,null,null,null,null,"Other",{"$f":"+G82+G83+G84+G85+G122+G123+G124+G162+G163+G164+G202+G203+G204+G242+G243+G244++G125+G165+G205+G245+G285+G282+G283+G284+G322+G323+G324+G325+G365+G362+G363+G364+G405+G402+G403+G404+G442+G443+G444+G445+G682+G683+G684+G685","v":0},0,{"$f":"+I82+I83+I84+I85+I122+I123+I124+I162+I163+I164+I202+I203+I204+I242+I243+I244++I125+I165+I205+I245+I285+I282+I283+I284+I322+I323+I324+I325+I365+I362+I363+I364+I405+I402+I403+I404+I442+I443+I444+I445+I682+I683+I684+I685","v":0},0,{"$f":"+K82+K83+K84+K85+K122+K123+K124+K162+K163+K164+K202+K203+K204+K242+K243+K244++K125+K165+K205+K245+K285+K282+K283+K284+K322+K323+K324+K325+K365+K362+K363+K364+K405+K402+K403+K404+K442+K443+K444+K445+K682+K683+K684+K685","v":0},0,{"$f":"+M82+M83+M84+M85+M122+M123+M124+M162+M163+M164+M202+M203+M204+M242+M243+M244++M125+M165+M205+M245+M285+M282+M283+M284+M322+M323+M324+M325+M365+M362+M363+M364+M405+M402+M403+M404+M442+M443+M444+M445+M682+M683+M684+M685","v":0},0,{"$f":"+O82+O83+O84+O85+O122+O123+O124+O162+O163+O164+O202+O203+O204+O242+O243+O244++O125+O165+O205+O245+O285+O282+O283+O284+O322+O323+O324+O325+O365+O362+O363+O364+O405+O402+O403+O404+O442+O443+O444+O445+O682+O683+O684+O685","v":0},0,{"$f":"+Q82+Q83+Q84+Q85+Q122+Q123+Q124+Q162+Q163+Q164+Q202+Q203+Q204+Q242+Q243+Q244++Q125+Q165+Q205+Q245+Q285+Q282+Q283+Q284+Q322+Q323+Q324+Q325+Q365+Q362+Q363+Q364+Q405+Q402+Q403+Q404+Q442+Q443+Q444+Q445+Q682+Q683+Q684+Q685","v":0},0,{"$f":"+S82+S83+S84+S85+S122+S123+S124+S162+S163+S164+S202+S203+S204+S242+S243+S244++S125+S165+S205+S245+S285+S282+S283+S284+S322+S323+S324+S325+S365+S362+S363+S364+S405+S402+S403+S404+S442+S443+S444+S445+S682+S683+S684+S685","v":0},0,{"$f":"+U82+U83+U84+U85+U122+U123+U124+U162+U163+U164+U202+U203+U204+U242+U243+U244++U125+U165+U205+U245+U285+U282+U283+U284+U322+U323+U324+U325+U365+U362+U363+U364+U405+U402+U403+U404+U442+U443+U444+U445+U682+U683+U684+U685","v":0},0,{"$f":"+W82+W83+W84+W85+W122+W123+W124+W162+W163+W164+W202+W203+W204+W242+W243+W244++W125+W165+W205+W245+W285+W282+W283+W284+W322+W323+W324+W325+W365+W362+W363+W364+W405+W402+W403+W404+W442+W443+W444+W445+W682+W683+W684+W685","v":0},{"$f":"+X82+X83+X84+X85+X122+X123+X124+X162+X163+X164+X202+X203+X204+X242+X243+X244++X125+X165+X205+X245+X285+X282+X283+X284+X322+X323+X324+X325+X365+X362+X363+X364+X405+X402+X403+X404+X442+X443+X444+X445+X682+X683+X684+X685","v":0},0,{"$f":"+Z82+Z83+Z84+Z85+Z122+Z123+Z124+Z162+Z163+Z164+Z202+Z203+Z204+Z242+Z243+Z244++Z125+Z165+Z205+Z245+Z285+Z282+Z283+Z284+Z322+Z323+Z324+Z325+Z365+Z362+Z363+Z364+Z405+Z402+Z403+Z404+Z442+Z443+Z444+Z445+Z682+Z683+Z684+Z685","v":0}]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G37:G53)","v":0},0,{"$f":"SUM(I37:I53)","v":0},null,{"$f":"SUM(K37:K53)","v":30708.548069999997},{"$f":"SUM(L37:L53)","v":3511},{"$f":"SUM(M37:M53)","v":0},null,{"$f":"SUM(O37:O53)","v":0},{"$f":"SUM(P37:P53)","v":3511},{"$f":"SUM(Q37:Q53)","v":0},null,{"$f":"SUM(S37:S53)","v":0},{"$f":"SUM(T37:T53)","v":3511},{"$f":"SUM(U37:U53)","v":0},null,{"$f":"SUM(W37:W53)","v":0},{"$f":"SUM(X37:X53)","v":0},null,{"$f":"SUM(Z37:Z53)","v":0}]
[1]
[1]
[0]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B61))&B61","v":"012001"},1,0,null,null,{"$f":"+$F$13","v":"Administration"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A62","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A64","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A65","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K66/I66,0)","v":0},null,0,null,{"$f":"IFERROR(O66/M66,0)","v":0},null,0,null,{"$f":"IFERROR(S66/Q66,0)","v":0},null,0,null,{"$f":"IFERROR(W66/U66,0)","v":0},null,null,{"$f":"IFERROR(Z66/X66,0)","v":0}]
[{"$f":"A66","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K67/I67,0)","v":0},null,2,null,{"$f":"IFERROR(O67/M67,0)","v":0},null,2,null,{"$f":"IFERROR(S67/Q67,0)","v":0},null,2,null,{"$f":"IFERROR(W67/U67,0)","v":0},null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,{"$f":"IFERROR(Z68/X68,0)","v":0}]
[1,null,null,null,null,4,null,null,null,0,null,50,null,0,null,50,null,0,null,50,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,70,null,0,null,70,null,0,null,70,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,63,null,0,null,63,null,0,null,63,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,102,null,0,null,102,null,0,null,102,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,52,null,0,null,52,null,0,null,52,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,126,null,0,null,126,null,0,null,126,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,20,null,0,null,20,null,0,null,20,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,41,null,0,null,41,null,0,null,41,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,29,null,0,null,29,null,0,null,29,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,44,null,0,null,44,null,0,null,44,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,14,null,0,null,14,null,0,null,14,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,4,null,0,null,4,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,{"$f":"IFERROR(Z83/X83,0)","v":0}]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A82","v":1}]
[1,null,null,null,null,"Total",{"$f":"SUM(G66:G85)","v":0},0,{"$f":"SUM(I66:I85)","v":0},null,{"$f":"SUM(K66:K85)","v":0},{"$f":"SUM(L66:L85)","v":618},{"$f":"SUM(M66:M85)","v":0},null,{"$f":"SUM(O66:O85)","v":0},{"$f":"SUM(P66:P85)","v":618},{"$f":"SUM(Q66:Q85)","v":0},null,{"$f":"SUM(S66:S85)","v":0},{"$f":"SUM(T66:T85)","v":618},{"$f":"SUM(U66:U85)","v":0},null,{"$f":"SUM(W66:W85)","v":0},{"$f":"SUM(X66:X85)","v":0},null,{"$f":"SUM(Z66:Z85)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'1'!L$75+'1'!L$162","v":252506},null,null,null,{"$f":"+'1'!$T$75+'1'!T$162","v":225918},null,null,null,{"$f":"+'1'!$AB$75+'1'!AB$162","v":218841},null,null,null,{"$f":"+'1'!$AK$75+'1'!AK$162","v":235986},null,null,{"$f":"+'1'!$AT$75+'1'!AT$162","v":252039.01116522605}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K88-K87","v":252506},null,null,null,{"$f":"+O88-O87","v":225918},null,null,null,{"$f":"+S88-S87","v":218841},null,null,null,{"$f":"+W88-W87","v":235986},null,null,{"$f":"+Z88-Z87","v":252039.01116522605}]
[]
[]
[]
[]
[]
[]
[{"$f":"A89","v":1}]
[]
[]
[{"$f":"A96","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B101))&B101","v":"012002"},2,1,null,null,{"$f":"+$F$14","v":"Economic Statistics"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A102","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A104","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A105","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K106/I106,0)","v":0},null,0,null,{"$f":"IFERROR(O106/M106,0)","v":0},null,0,null,{"$f":"IFERROR(S106/Q106,0)","v":0},null,0,null,{"$f":"IFERROR(W106/U106,0)","v":0},null,null,{"$f":"IFERROR(Z106/X106,0)","v":0}]
[{"$f":"A106","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K107/I107,0)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,4,null,0,null,4,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,280,null,0,null,280,null,0,null,280,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,72,null,0,null,72,null,0,null,72,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,69,null,0,null,69,null,0,null,69,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,65,null,0,null,65,null,0,null,65,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,5,null,0,null,5,null,0,null,5,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,48,null,0,null,48,null,0,null,48,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,9,null,0,null,9,null,0,null,9,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,24,null,0,null,24,null,0,null,24,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,6,null,0,null,6,null,0,null,6,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,2,null,0,null,2,null,0,null,2,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A121","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G106:G125)","v":0},0,{"$f":"SUM(I106:I125)","v":0},null,{"$f":"SUM(K106:K125)","v":0},{"$f":"SUM(L106:L125)","v":584},{"$f":"SUM(M106:M125)","v":0},null,{"$f":"SUM(O106:O125)","v":0},{"$f":"SUM(P106:P125)","v":584},{"$f":"SUM(Q106:Q125)","v":0},null,{"$f":"SUM(S106:S125)","v":0},{"$f":"SUM(T106:T125)","v":584},{"$f":"SUM(U106:U125)","v":0},null,{"$f":"SUM(W106:W125)","v":0},{"$f":"SUM(X106:X125)","v":0},null,{"$f":"SUM(Z106:Z125)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'2'!L$75+'2'!L$162","v":209142},null,null,null,{"$f":"+'2'!$T$75+'2'!T$162","v":201656},null,null,null,{"$f":"+'2'!$AB$75+'2'!AB$162","v":208443},null,null,null,{"$f":"+'2'!$AK$75+'2'!AK$162","v":224284},null,null,{"$f":"+'2'!$AT$75+'2'!AT$162","v":224284.66725715069}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K128-K127","v":209142},null,null,null,{"$f":"+O128-O127","v":201656},null,null,null,{"$f":"+S128-S127","v":208443},null,null,null,{"$f":"+W128-W127","v":224284},null,null,{"$f":"+Z128-Z127","v":224284.66725715069}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A130","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B141))&B141","v":"012003"},3,2,null,null,{"$f":"+$F$15","v":"Population and Social Statistics"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A142","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A144","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A145","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K146/I146,0)","v":0},null,0,null,{"$f":"IFERROR(O146/M146,0)","v":0},null,0,null,{"$f":"IFERROR(S146/Q146,0)","v":0},null,0,null,{"$f":"IFERROR(W146/U146,0)","v":0},null,null,{"$f":"IFERROR(Z146/X146,0)","v":0}]
[{"$f":"A146","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K147/I147,0)","v":0},null,0,null,{"$f":"IFERROR(O147/M147,0)","v":0},null,0,null,{"$f":"IFERROR(S147/Q147,0)","v":0},null,0,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0,null,null,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[1,null,null,null,null,4,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,3,null,0,null,3,null,0,null,3,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,60,null,0,null,60,null,0,null,60,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,11,null,0,null,11,null,0,null,11,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,30,null,0,null,30,null,0,null,30,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,19,null,0,null,19,null,0,null,19,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,2,null,0,null,2,null,0,null,2,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,39,null,0,null,39,null,0,null,39,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,7,null,0,null,7,null,0,null,7,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,31,null,0,null,31,null,0,null,31,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,6,null,0,null,6,null,0,null,6,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A161","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G146:G165)","v":0},0,{"$f":"SUM(I146:I165)","v":0},null,{"$f":"SUM(K146:K165)","v":0},{"$f":"SUM(L146:L165)","v":209},{"$f":"SUM(M146:M165)","v":0},null,{"$f":"SUM(O146:O165)","v":0},{"$f":"SUM(P146:P165)","v":209},{"$f":"SUM(Q146:Q165)","v":0},null,{"$f":"SUM(S146:S165)","v":0},{"$f":"SUM(T146:T165)","v":209},{"$f":"SUM(U146:U165)","v":0},null,{"$f":"SUM(W146:W165)","v":0},{"$f":"SUM(X146:X165)","v":0},null,{"$f":"SUM(Z146:Z165)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'3'!L$75+'3'!L$162","v":103772},null,null,null,{"$f":"+'3'!$T$75+'3'!T$162","v":103303},null,null,null,{"$f":"+'3'!$AB$75+'3'!AB$162","v":176199},null,null,null,{"$f":"+'3'!$AK$75+'3'!AK$162","v":114261},null,null,{"$f":"+'3'!$AT$75+'3'!AT$162","v":114270.12362152792}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K168-K167","v":103772},null,null,null,{"$f":"+O168-O167","v":103303},null,null,null,{"$f":"+S168-S167","v":176199},null,null,null,{"$f":"+W168-W167","v":114261},null,null,{"$f":"+Z168-Z167","v":114270.12362152792}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A170","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B181))&B181","v":"012004"},4,3,null,null,{"$f":"+$F$16","v":"Methodology, Standards and Research"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A182","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A184","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A185","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K186/I186,0)","v":0},null,0,null,{"$f":"IFERROR(O186/M186,0)","v":0},null,0,null,{"$f":"IFERROR(S186/Q186,0)","v":0},null,0,null,{"$f":"IFERROR(W186/U186,0)","v":0},null,null,{"$f":"IFERROR(Z186/X186,0)","v":0}]
[{"$f":"A186","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K187/I187,0)","v":0},null,0,null,{"$f":"IFERROR(O187/M187,0)","v":0},null,0,null,{"$f":"IFERROR(S187/Q187,0)","v":0},null,0,null,{"$f":"IFERROR(W187/U187,0)","v":0},null,null,{"$f":"IFERROR(Z187/X187,0)","v":0}]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,2,null,0,null,2,null,0,null,2,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,6,null,0,null,6,null,0,null,6,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,8,null,0,null,8,null,0,null,8,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,38,null,0,null,38,null,0,null,38,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,21,null,0,null,21,null,0,null,21,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,11,null,0,null,11,null,0,null,11,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,12,null,0,null,12,null,0,null,12,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,10,null,0,null,10,null,0,null,10,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,16,null,0,null,16,null,0,null,16,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,5,null,0,null,5,null,0,null,5,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,2,null,0,null,2,null,0,null,2,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A201","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G186:G205)","v":0},0,{"$f":"SUM(I186:I205)","v":0},null,{"$f":"SUM(K186:K205)","v":0},{"$f":"SUM(L186:L205)","v":131},{"$f":"SUM(M186:M205)","v":0},null,{"$f":"SUM(O186:O205)","v":0},{"$f":"SUM(P186:P205)","v":131},{"$f":"SUM(Q186:Q205)","v":0},null,{"$f":"SUM(S186:S205)","v":0},{"$f":"SUM(T186:T205)","v":131},{"$f":"SUM(U186:U205)","v":0},null,{"$f":"SUM(W186:W205)","v":0},{"$f":"SUM(X186:X205)","v":0},null,{"$f":"SUM(Z186:Z205)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'4'!L$75+'4'!L$162","v":67871},null,null,null,{"$f":"+'4'!$T$75+'4'!T$162","v":62508},null,null,null,{"$f":"+'4'!$AB$75+'4'!AB$162","v":62860},null,null,null,{"$f":"+'4'!$AK$75+'4'!AK$162","v":67639},null,null,{"$f":"+'4'!$AT$75+'4'!AT$162","v":67637.359775979494}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K208-K207","v":67871},null,null,null,{"$f":"+O208-O207","v":62508},null,null,null,{"$f":"+S208-S207","v":62860},null,null,null,{"$f":"+W208-W207","v":67639},null,null,{"$f":"+Z208-Z207","v":67637.359775979494}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A210","v":1}]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B221))&B221","v":"012005"},5,4,null,null,{"$f":"+$F$17","v":"Statistical Support and Informatics"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A222","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A224","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A225","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K226/I226,0)","v":0},null,0,null,{"$f":"IFERROR(O226/M226,0)","v":0},null,0,null,{"$f":"IFERROR(S226/Q226,0)","v":0},null,0,null,{"$f":"IFERROR(W226/U226,0)","v":0},null,null,{"$f":"IFERROR(Z226/X226,0)","v":0}]
[{"$f":"A226","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K227/I227,0)","v":0},null,0,null,{"$f":"IFERROR(O227/M227,0)","v":0},null,0,null,{"$f":"IFERROR(S227/Q227,0)","v":0},null,0,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,10,null,0,null,10,null,0,null,10,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,12,null,0,null,12,null,0,null,12,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,17,null,0,null,17,null,0,null,17,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,10,null,0,null,10,null,0,null,10,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,17,null,0,null,17,null,0,null,17,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,79,null,0,null,79,null,0,null,79,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,9,null,0,null,9,null,0,null,9,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,49,null,0,null,49,null,0,null,49,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,25,null,0,null,25,null,0,null,25,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,28,null,0,null,28,null,0,null,28,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,4,null,0,null,4,null,0,null,4,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A241","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G226:G245)","v":0},0,{"$f":"SUM(I226:I245)","v":0},null,{"$f":"SUM(K226:K245)","v":0},{"$f":"SUM(L226:L245)","v":261},{"$f":"SUM(M226:M245)","v":0},null,{"$f":"SUM(O226:O245)","v":0},{"$f":"SUM(P226:P245)","v":261},{"$f":"SUM(Q226:Q245)","v":0},null,{"$f":"SUM(S226:S245)","v":0},{"$f":"SUM(T226:T245)","v":261},{"$f":"SUM(U226:U245)","v":0},null,{"$f":"SUM(W226:W245)","v":0},{"$f":"SUM(X226:X245)","v":0},null,{"$f":"SUM(Z226:Z245)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'5'!L$75+'5'!L$162","v":131271},null,null,null,{"$f":"+'5'!$T$75+'5'!T$162","v":132085},null,null,null,{"$f":"+'5'!$AB$75+'5'!AB$162","v":133650},null,null,null,{"$f":"+'5'!$AK$75+'5'!AK$162","v":143809},null,null,{"$f":"+'5'!$AT$75+'5'!AT$162","v":143807.39952369803}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K248-K247","v":131271},null,null,null,{"$f":"+O248-O247","v":132085},null,null,null,{"$f":"+S248-S247","v":133650},null,null,null,{"$f":"+W248-W247","v":143809},null,null,{"$f":"+Z248-Z247","v":143807.39952369803}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A250","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B261))&B261","v":"012006"},6,5,null,null,{"$f":"+$F$18","v":"Statistical Collection and Outreach"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A262","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A264","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A265","v":1},null,null,null,null,1,null,null,null,{"$f":"IFERROR(K266/I266,0)","v":0},null,0,null,{"$f":"IFERROR(O266/M266,0)","v":0},null,0,null,{"$f":"IFERROR(S266/Q266,0)","v":0},null,0,null,{"$f":"IFERROR(W266/U266,0)","v":0},null,null,{"$f":"IFERROR(Z266/X266,0)","v":0}]
[{"$f":"A266","v":1},null,null,null,null,2,null,null,null,{"$f":"IFERROR(K267/I267,0)","v":0},null,85,null,{"$f":"IFERROR(O267/M267,0)","v":0},null,85,null,{"$f":"IFERROR(S267/Q267,0)","v":0},null,85,null,0,null,null,0]
[1,null,null,null,null,3,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,4,null,null,null,0,null,68,null,0,null,68,null,0,null,68,null,0,null,null,0]
[1,null,null,null,null,5,null,null,null,0,null,22,null,0,null,22,null,0,null,22,null,0,null,null,0]
[1,null,null,null,null,6,null,null,null,0,null,578,null,0,null,578,null,0,null,578,null,0,null,null,0]
[1,null,null,null,null,7,null,null,null,0,null,52,null,0,null,52,null,0,null,52,null,0,null,null,0]
[1,null,null,null,null,8,null,null,null,0,null,49,null,0,null,49,null,0,null,49,null,0,null,null,0]
[1,null,null,null,null,9,null,null,null,0,null,287,null,0,null,287,null,0,null,287,null,0,null,null,0]
[1,null,null,null,null,10,null,null,null,0,null,3,null,0,null,3,null,0,null,3,null,0,null,null,0]
[1,null,null,null,null,11,null,null,null,0,null,55,null,0,null,55,null,0,null,55,null,0,null,null,0]
[1,null,null,null,null,12,null,null,null,0,null,104,null,0,null,104,null,0,null,104,null,0,null,null,0]
[1,null,null,null,null,13,null,null,null,0,null,35,null,0,null,35,null,0,null,35,null,0,null,null,0]
[1,null,null,null,null,14,null,null,null,0,null,13,null,0,null,13,null,0,null,13,null,0,null,null,0]
[1,null,null,null,null,15,null,null,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,null,0]
[1,null,null,null,null,16,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1,null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[{"$f":"A281","v":1},null,null,null,null,"Other",null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,0]
[1]
[{"$f":"A286","v":1},null,null,null,null,"Total",{"$f":"SUM(G266:G285)","v":0},0,{"$f":"SUM(I266:I285)","v":0},null,{"$f":"SUM(K266:K285)","v":0},{"$f":"SUM(L266:L285)","v":1352},{"$f":"SUM(M266:M285)","v":0},null,{"$f":"SUM(O266:O285)","v":0},{"$f":"SUM(P266:P285)","v":1352},{"$f":"SUM(Q266:Q285)","v":0},null,{"$f":"SUM(S266:S285)","v":0},{"$f":"SUM(T266:T285)","v":1352},{"$f":"SUM(U266:U285)","v":0},null,{"$f":"SUM(W266:W285)","v":0},{"$f":"SUM(X266:X285)","v":0},null,{"$f":"SUM(Z266:Z285)","v":0}]
[{"$f":"A287","v":1},null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'6'!L$75+'6'!L$162","v":472400},null,null,null,{"$f":"+'6'!$T$75+'6'!T$162","v":473395},null,null,null,{"$f":"+'6'!$AB$75+'6'!AB$162","v":490560},null,null,null,{"$f":"+'6'!$AK$75+'6'!AK$162","v":527841},null,null,{"$f":"+'6'!$AT$75+'6'!AT$162","v":527842.55825174192}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K288-K287","v":472400},null,null,null,{"$f":"+O288-O287","v":473395},null,null,null,{"$f":"+S288-S287","v":490560},null,null,null,{"$f":"+W288-W287","v":527841},null,null,{"$f":"+Z288-Z287","v":527842.55825174192}]
[1]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A290","v":1}]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B301))&B301","v":"012007"},7,6,null,null,{"$f":"+$F$19","v":"Survey Operations"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A302","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A304","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A305","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K306/I306,0)","v":0},0,0,0,{"$f":"IFERROR(O306/M306,0)","v":0},0,0,0,{"$f":"IFERROR(S306/Q306,0)","v":0},0,0,0,{"$f":"IFERROR(W306/U306,0)","v":0},0,0,{"$f":"IFERROR(Z306/X306,0)","v":0},0]
[{"$f":"A306","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K307/I307,0)","v":0},0,1,0,{"$f":"IFERROR(O307/M307,0)","v":0},0,1,0,{"$f":"IFERROR(S307/Q307,0)","v":0},0,1,0,0,0,0,0,0]
[1,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,4,null,null,0,0,0,14,0,0,0,14,0,0,0,14,0,0,0,0,0,0]
[1,null,null,null,null,5,null,null,0,0,0,4,0,0,0,4,0,0,0,4,0,0,0,0,0,0]
[1,null,null,null,null,6,null,null,0,0,0,168,0,0,0,168,0,0,0,168,0,0,0,0,0,0]
[1,null,null,null,null,7,null,null,0,0,0,22,0,0,0,22,0,0,0,22,0,0,0,0,0,0]
[1,null,null,null,null,8,null,null,0,0,0,33,0,0,0,33,0,0,0,33,0,0,0,0,0,0]
[1,null,null,null,null,9,null,null,0,0,0,43,0,0,0,43,0,0,0,43,0,0,0,0,0,0]
[1,null,null,null,null,10,null,null,0,0,0,3,0,0,0,3,0,0,0,3,0,0,0,0,0,0]
[1,null,null,null,null,11,null,null,0,0,0,32,0,0,0,32,0,0,0,32,0,0,0,0,0,0]
[1,null,null,null,null,12,null,null,0,0,0,9,0,0,0,9,0,0,0,9,0,0,0,0,0,0]
[1,null,null,null,null,13,null,null,0,0,0,20,0,0,0,20,0,0,0,20,0,0,0,0,0,0]
[1,null,null,null,null,14,null,null,0,0,0,6,0,0,0,6,0,0,0,6,0,0,0,0,0,0]
[1,null,null,null,null,15,null,null,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0]
[1,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A321","v":1},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G306:G325)","v":0},0,{"$f":"SUM(I306:I325)","v":0},null,{"$f":"SUM(K306:K325)","v":0},{"$f":"SUM(L306:L325)","v":356},{"$f":"SUM(M306:M325)","v":0},null,{"$f":"SUM(O306:O325)","v":0},{"$f":"SUM(P306:P325)","v":356},{"$f":"SUM(Q306:Q325)","v":0},null,{"$f":"SUM(S306:S325)","v":0},{"$f":"SUM(T306:T325)","v":356},{"$f":"SUM(U306:U325)","v":0},null,{"$f":"SUM(W306:W325)","v":0},{"$f":"SUM(X306:X325)","v":0},null,{"$f":"SUM(Z306:Z325)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'7'!L$75+'7'!L$162","v":171428},null,null,null,{"$f":"+'7'!$T$75+'7'!T$162","v":153353},null,null,null,{"$f":"+'7'!$AB$75+'7'!AB$162","v":137912},null,null,null,{"$f":"+'7'!$AK$75+'7'!AK$162","v":131109},null,null,{"$f":"+'7'!$AT$75+'7'!AT$162","v":131107.3115085091}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K328-K327","v":171428},null,null,null,{"$f":"+O328-O327","v":153353},null,null,null,{"$f":"+S328-S327","v":137912},null,null,null,{"$f":"+W328-W327","v":131109},null,null,{"$f":"+Z328-Z327","v":131107.3115085091}]
[1]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A330","v":1}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B341))&B341","v":"012008"},8,7,null,null,{"$f":"+$F$20","v":0}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A342","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A344","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A345","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K346/I346,0)","v":0},0,0,0,{"$f":"IFERROR(O346/M346,0)","v":0},0,0,0,{"$f":"IFERROR(S346/Q346,0)","v":0},0,0,0,{"$f":"IFERROR(W346/U346,0)","v":0},0,0,{"$f":"IFERROR(Z346/X346,0)","v":0},0]
[{"$f":"A346","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K347/I347,0)","v":0},0,0,0,{"$f":"IFERROR(O347/M347,0)","v":0},0,0,0,{"$f":"IFERROR(S347/Q347,0)","v":0},0,0,0,0,0,0,0,0]
[1,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,5,null,null,0,0,122.96283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,6,null,null,0,0,243.75219999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,7,null,null,0,0,740.99357000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,8,null,null,0,0,1156.1408499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,9,null,null,0,0,1227.0370699999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,10,null,null,0,0,315.55556999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,11,null,null,0,0,5511.3734299999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,12,null,null,0,0,3776.6674600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,13,null,null,0,0,7337.0652399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,14,null,null,0,0,5927.554079999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,15,null,null,0,0,4349.4457699999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A361","v":1},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G346:G365)","v":0},0,{"$f":"SUM(I346:I365)","v":0},null,{"$f":"SUM(K346:K365)","v":30708.548069999997},{"$f":"SUM(L346:L365)","v":0},{"$f":"SUM(M346:M365)","v":0},null,{"$f":"SUM(O346:O365)","v":0},{"$f":"SUM(P346:P365)","v":0},{"$f":"SUM(Q346:Q365)","v":0},null,{"$f":"SUM(S346:S365)","v":0},{"$f":"SUM(T346:T365)","v":0},{"$f":"SUM(U346:U365)","v":0},null,{"$f":"SUM(W346:W365)","v":0},{"$f":"SUM(X346:X365)","v":0},null,{"$f":"SUM(Z346:Z365)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'8'!L$75+'8'!L$162","v":0},null,null,null,{"$f":"+'8'!$T$75+'8'!T$162","v":0},null,null,null,{"$f":"+'8'!$AB$75+'8'!AB$162","v":0},null,null,null,{"$f":"+'8'!$AK$75+'8'!AK$162","v":0},null,null,{"$f":"+'8'!$AT$75+'8'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K368-K367","v":-30708.548069999997},null,null,null,{"$f":"+O368-O367","v":0},null,null,null,{"$f":"+S368-S367","v":0},null,null,null,{"$f":"+W368-W367","v":0},null,null,{"$f":"+Z368-Z367","v":0}]
[1]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A370","v":1}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B381))&B381","v":"012009"},9,8,null,null,{"$f":"+$F$21","v":0}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A382","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A384","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A385","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K386/I386,0)","v":0},0,0,0,{"$f":"IFERROR(O386/M386,0)","v":0},0,0,0,{"$f":"IFERROR(S386/Q386,0)","v":0},0,0,0,{"$f":"IFERROR(W386/U386,0)","v":0},0,0,{"$f":"IFERROR(Z386/X386,0)","v":0},0]
[{"$f":"A386","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K387/I387,0)","v":0},0,0,0,{"$f":"IFERROR(O387/M387,0)","v":0},0,0,0,{"$f":"IFERROR(S387/Q387,0)","v":0},0,0,0,0,0,0,0,0]
[1,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A401","v":1},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G386:G405)","v":0},0,{"$f":"SUM(I386:I405)","v":0},null,{"$f":"SUM(K386:K405)","v":0},{"$f":"SUM(L386:L405)","v":0},{"$f":"SUM(M386:M405)","v":0},null,{"$f":"SUM(O386:O405)","v":0},{"$f":"SUM(P386:P405)","v":0},{"$f":"SUM(Q386:Q405)","v":0},null,{"$f":"SUM(S386:S405)","v":0},{"$f":"SUM(T386:T405)","v":0},{"$f":"SUM(U386:U405)","v":0},null,{"$f":"SUM(W386:W405)","v":0},{"$f":"SUM(X386:X405)","v":0},null,{"$f":"SUM(Z386:Z405)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'9'!L$75+'9'!L$162","v":0},null,null,null,{"$f":"+'9'!$T$75+'9'!T$162","v":0},null,null,null,{"$f":"+'9'!$AB$75+'9'!AB$162","v":0},null,null,null,{"$f":"+'9'!$AK$75+'9'!AK$162","v":0},null,null,{"$f":"+'9'!$AT$75+'9'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K408-K407","v":0},null,null,null,{"$f":"+O408-O407","v":0},null,null,null,{"$f":"+S408-S407","v":0},null,null,null,{"$f":"+W408-W407","v":0},null,null,{"$f":"+Z408-Z407","v":0}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"A410","v":1}]
[]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(B421))&B421","v":"012010"},10,9,null,null,{"$f":"+$F$22","v":0}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A422","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A424","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A425","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K426/I426,0)","v":0},0,0,0,{"$f":"IFERROR(O426/M426,0)","v":0},0,0,0,{"$f":"IFERROR(S426/Q426,0)","v":0},0,0,0,{"$f":"IFERROR(W426/U426,0)","v":0},0,0,{"$f":"IFERROR(Z426/X426,0)","v":0},0]
[{"$f":"A426","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K427/I427,0)","v":0},0,0,0,{"$f":"IFERROR(O427/M427,0)","v":0},0,0,0,{"$f":"IFERROR(S427/Q427,0)","v":0},0,0,0,0,0,0,0,0]
[1,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A441","v":1},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G426:G445)","v":0},0,{"$f":"SUM(I426:I445)","v":0},null,{"$f":"SUM(K426:K445)","v":0},{"$f":"SUM(L426:L445)","v":0},{"$f":"SUM(M426:M445)","v":0},null,{"$f":"SUM(O426:O445)","v":0},{"$f":"SUM(P426:P445)","v":0},{"$f":"SUM(Q426:Q445)","v":0},null,{"$f":"SUM(S426:S445)","v":0},{"$f":"SUM(T426:T445)","v":0},{"$f":"SUM(U426:U445)","v":0},null,{"$f":"SUM(W426:W445)","v":0},{"$f":"SUM(X426:X445)","v":0},null,{"$f":"SUM(Z426:Z445)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'10'!L$75+'10'!L$162","v":0},null,null,null,{"$f":"+'10'!$T$75+'10'!T$162","v":0},null,null,null,{"$f":"+'10'!$AB$75+'10'!AB$162","v":0},null,null,null,{"$f":"+'10'!$AK$75+'10'!AK$162","v":0},null,null,{"$f":"+'10'!$AT$75+'10'!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K448-K447","v":0},null,null,null,{"$f":"+O448-O447","v":0},null,null,null,{"$f":"+S448-S447","v":0},null,null,null,{"$f":"+W448-W447","v":0},null,null,{"$f":"+Z448-Z447","v":0}]
[{"$f":"A449","v":1}]
[{"$f":"A450","v":1}]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"A450","v":1}]
[0]
[0]
[{"$f":"IF((LEN($F461)>2),1,0)","v":0},11,10,null,null,{"$f":"+$F$23","v":0}]
[{"$f":"A461","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A462","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A464","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A465","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K466/I466,0)","v":0},0,0,0,{"$f":"IFERROR(O466/M466,0)","v":0},0,0,0,{"$f":"IFERROR(S466/Q466,0)","v":0},0,0,0,{"$f":"IFERROR(W466/U466,0)","v":0},0,0,{"$f":"IFERROR(Z466/X466,0)","v":0},0]
[{"$f":"A466","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K467/I467,0)","v":0},0,0,0,{"$f":"IFERROR(O467/M467,0)","v":0},0,0,0,{"$f":"IFERROR(S467/Q467,0)","v":0},0,0,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A481","v":0},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G466:G485)","v":0},0,{"$f":"SUM(I466:I485)","v":0},null,{"$f":"SUM(K466:K485)","v":0},{"$f":"SUM(L466:L485)","v":0},{"$f":"SUM(M466:M485)","v":0},null,{"$f":"SUM(O466:O485)","v":0},{"$f":"SUM(P466:P485)","v":0},{"$f":"SUM(Q466:Q485)","v":0},null,{"$f":"SUM(S466:S485)","v":0},{"$f":"SUM(T466:T485)","v":0},{"$f":"SUM(U466:U485)","v":0},null,{"$f":"SUM(W466:W485)","v":0},{"$f":"SUM(X466:X485)","v":0},null,{"$f":"SUM(Z466:Z485)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'11'!L$75+'11'!L$169","v":0},null,null,null,{"$f":"+'11'!$T$75+'11'!T$169","v":0},null,null,null,{"$f":"+'11'!$AB$75+'11'!AB$169","v":0},null,null,null,{"$f":"+'11'!$AK$75+'11'!AK$169","v":0},null,null,{"$f":"+'11'!$AT$75+'11'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K488-K487","v":0},null,null,null,{"$f":"+O488-O487","v":0},null,null,null,{"$f":"+S488-S487","v":0},null,null,null,{"$f":"+W488-W487","v":0},null,null,{"$f":"+Z488-Z487","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A490","v":0}]
[{"$f":"A491","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F501)>2),1,0)","v":0},12,11,null,null,{"$f":"+$F$24","v":0}]
[{"$f":"A501","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A502","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A504","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A505","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K506/I506,0)","v":0},0,0,0,{"$f":"IFERROR(O506/M506,0)","v":0},0,0,0,{"$f":"IFERROR(S506/Q506,0)","v":0},0,0,0,{"$f":"IFERROR(W506/U506,0)","v":0},0,0,{"$f":"IFERROR(Z506/X506,0)","v":0},0]
[{"$f":"A506","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K507/I507,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A521","v":0},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G506:G525)","v":0},0,{"$f":"SUM(I506:I525)","v":0},null,{"$f":"SUM(K506:K525)","v":0},{"$f":"SUM(L506:L525)","v":0},{"$f":"SUM(M506:M525)","v":0},null,{"$f":"SUM(O506:O525)","v":0},{"$f":"SUM(P506:P525)","v":0},{"$f":"SUM(Q506:Q525)","v":0},null,{"$f":"SUM(S506:S525)","v":0},{"$f":"SUM(T506:T525)","v":0},{"$f":"SUM(U506:U525)","v":0},null,{"$f":"SUM(W506:W525)","v":0},{"$f":"SUM(X506:X525)","v":0},null,{"$f":"SUM(Z506:Z525)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'12'!L$75+'12'!L$169","v":0},null,null,null,{"$f":"+'12'!$T$75+'12'!T$169","v":0},null,null,null,{"$f":"+'12'!$AB$75+'12'!AB$169","v":0},null,null,null,{"$f":"+'12'!$AK$75+'12'!AK$169","v":0},null,null,{"$f":"+'12'!$AT$75+'12'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K528-K527","v":0},null,null,null,{"$f":"+O528-O527","v":0},null,null,null,{"$f":"+S528-S527","v":0},null,null,null,{"$f":"+W528-W527","v":0},null,null,{"$f":"+Z528-Z527","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A530","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F541)>2),1,0)","v":0},13,12,null,null,{"$f":"+$F$25","v":0}]
[{"$f":"A541","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A542","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A544","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A545","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K546/I546,0)","v":0},0,0,0,{"$f":"IFERROR(O546/M546,0)","v":0},0,0,0,{"$f":"IFERROR(S546/Q546,0)","v":0},0,0,0,{"$f":"IFERROR(W546/U546,0)","v":0},0,0,{"$f":"IFERROR(Z546/X546,0)","v":0},0]
[{"$f":"A546","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K547/I547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A561","v":0},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G546:G565)","v":0},0,{"$f":"SUM(I546:I565)","v":0},null,{"$f":"SUM(K546:K565)","v":0},{"$f":"SUM(L546:L565)","v":0},{"$f":"SUM(M546:M565)","v":0},null,{"$f":"SUM(O546:O565)","v":0},{"$f":"SUM(P546:P565)","v":0},{"$f":"SUM(Q546:Q565)","v":0},null,{"$f":"SUM(S546:S565)","v":0},{"$f":"SUM(T546:T565)","v":0},{"$f":"SUM(U546:U565)","v":0},null,{"$f":"SUM(W546:W565)","v":0},{"$f":"SUM(X546:X565)","v":0},null,{"$f":"SUM(Z546:Z565)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'13'!L$75+'13'!L$169","v":0},null,null,null,{"$f":"+'13'!$T$75+'13'!T$169","v":0},null,null,null,{"$f":"+'13'!$AB$75+'13'!AB$169","v":0},null,null,null,{"$f":"+'13'!$AK$75+'13'!AK$169","v":0},null,null,{"$f":"+'13'!$AT$75+'13'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K568-K567","v":0},null,null,null,{"$f":"+O568-O567","v":0},null,null,null,{"$f":"+S568-S567","v":0},null,null,null,{"$f":"+W568-W567","v":0},null,null,{"$f":"+Z568-Z567","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A570","v":0}]
[{"$f":"A571","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F581)>2),1,0)","v":0},14,13,null,null,{"$f":"+$F$26","v":0}]
[{"$f":"A581","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A582","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A584","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A585","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K586/I586,0)","v":0},0,0,0,{"$f":"IFERROR(O586/M586,0)","v":0},0,0,0,{"$f":"IFERROR(S586/Q586,0)","v":0},0,0,0,{"$f":"IFERROR(W586/U586,0)","v":0},0,0,{"$f":"IFERROR(Z586/X586,0)","v":0},0]
[{"$f":"A586","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K587/I587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A601","v":0},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G586:G605)","v":0},0,{"$f":"SUM(I586:I605)","v":0},null,{"$f":"SUM(K586:K605)","v":0},{"$f":"SUM(L586:L605)","v":0},{"$f":"SUM(M586:M605)","v":0},null,{"$f":"SUM(O586:O605)","v":0},{"$f":"SUM(P586:P605)","v":0},{"$f":"SUM(Q586:Q605)","v":0},null,{"$f":"SUM(S586:S605)","v":0},{"$f":"SUM(T586:T605)","v":0},{"$f":"SUM(U586:U605)","v":0},null,{"$f":"SUM(W586:W605)","v":0},{"$f":"SUM(X586:X605)","v":0},null,{"$f":"SUM(Z586:Z605)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'14'!L$75+'14'!L$169","v":0},null,null,null,{"$f":"+'14'!$T$75+'14'!T$169","v":0},null,null,null,{"$f":"+'14'!$AB$75+'14'!AB$169","v":0},null,null,null,{"$f":"+'14'!$AK$75+'14'!AK$169","v":0},null,null,{"$f":"+'14'!$AT$75+'14'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K608-K607","v":0},null,null,null,{"$f":"+O608-O607","v":0},null,null,null,{"$f":"+S608-S607","v":0},null,null,null,{"$f":"+W608-W607","v":0},null,null,{"$f":"+Z608-Z607","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A610","v":0}]
[{"$f":"A611","v":0}]
[0]
[0]
[{"$f":"IF((LEN($F621)>2),1,0)","v":0},15,14,null,null,{"$f":"+$F$27","v":0}]
[{"$f":"A621","v":0},null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A622","v":0},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[0,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2016","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A624","v":0},null,null,null,null,"Salary Level"]
[{"$f":"A625","v":0},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K626/I626,0)","v":0},0,0,0,{"$f":"IFERROR(O626/M626,0)","v":0},0,0,0,{"$f":"IFERROR(S626/Q626,0)","v":0},0,0,0,{"$f":"IFERROR(W626/U626,0)","v":0},0,0,{"$f":"IFERROR(Z626/X626,0)","v":0},0]
[{"$f":"A626","v":0},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K627/I627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A641","v":0},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0]
[0,null,null,null,null,"Total",{"$f":"SUM(G626:G645)","v":0},0,{"$f":"SUM(I626:I645)","v":0},null,{"$f":"SUM(K626:K645)","v":0},{"$f":"SUM(L626:L645)","v":0},{"$f":"SUM(M626:M645)","v":0},null,{"$f":"SUM(O626:O645)","v":0},{"$f":"SUM(P626:P645)","v":0},{"$f":"SUM(Q626:Q645)","v":0},null,{"$f":"SUM(S626:S645)","v":0},{"$f":"SUM(T626:T645)","v":0},{"$f":"SUM(U626:U645)","v":0},null,{"$f":"SUM(W626:W645)","v":0},{"$f":"SUM(X626:X645)","v":0},null,{"$f":"SUM(Z626:Z645)","v":0}]
[0,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+'15'!L$75+'15'!L$169","v":0},null,null,null,{"$f":"+'15'!$T$75+'15'!T$169","v":0},null,null,null,{"$f":"+'15'!$AB$75+'15'!AB$169","v":0},null,null,null,{"$f":"+'15'!$AK$75+'15'!AK$169","v":0},null,null,{"$f":"+'15'!$AT$75+'15'!AT$169","v":0}]
[0,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K648-K647","v":0},null,null,null,{"$f":"+O648-O647","v":0},null,null,null,{"$f":"+S648-S647","v":0},null,null,null,{"$f":"+W648-W647","v":0},null,null,{"$f":"+Z648-Z647","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A650","v":0}]
[{"$f":"A651","v":0}]
[0]
[0]
[{"$f":"REPT(\"0\",3-LEN($I$6))&$I$6&REPT(\"0\",3-LEN(C661+1))&C661+1","v":"012016"},"Direct_charges",15,null,null,{"$f":"+$F$28","v":"Direct charge against the National Revenue Fund"}]
[1,null,null,null,null,null,{"$f":"$G$10","v":"2017/18 as at 30 Sept 2017"},null,"Previous Year",null,null,"Current Year",null,null,null,"Projections over the MTEF"]
[{"$f":"A662","v":1},null,null,null,null,null,null,null,{"$f":"MyYearM1","v":"2016/17"},null,null,{"$f":"MyYear0","v":"2017/18"},null,null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"No. of  posts on funded establishment","No. of posts additional to the establishment","Head count","Unit Cost","Expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","ENE 2017","Head count","Unit Cost","Estimated expenditure\n(R thousand)","Head count","Unit Cost","Estimated expenditure\n(R thousand)"]
[{"$f":"A664","v":1},null,null,null,null,"Salary Level"]
[{"$f":"A665","v":1},null,null,null,null,1,null,null,0,{"$f":"IFERROR(K666/I666,0)","v":0},0,0,0,{"$f":"IFERROR(O666/M666,0)","v":0},0,0,0,{"$f":"IFERROR(S666/Q666,0)","v":0},0,0,0,{"$f":"IFERROR(W666/U666,0)","v":0},0,0,{"$f":"IFERROR(Z666/X666,0)","v":0},0]
[{"$f":"A666","v":1},null,null,null,null,2,null,null,0,{"$f":"IFERROR(K667/I667,0)","v":0},0,0,0,{"$f":"IFERROR(O667/M667,0)","v":0},0,0,0,{"$f":"IFERROR(S667/Q667,0)","v":0},0,0,0,0,0,0,0,0]
[1,null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A681","v":1},null,null,null,null,"Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1]
[1,null,null,null,null,"Total",{"$f":"SUM(G666:G685)","v":0},0,{"$f":"SUM(I666:I685)","v":0},null,{"$f":"SUM(K666:K685)","v":0},{"$f":"SUM(L666:L685)","v":0},{"$f":"SUM(M666:M685)","v":0},null,{"$f":"SUM(O666:O685)","v":0},{"$f":"SUM(P666:P685)","v":0},{"$f":"SUM(Q666:Q685)","v":0},null,{"$f":"SUM(S666:S685)","v":0},{"$f":"SUM(T666:T685)","v":0},{"$f":"SUM(U666:U685)","v":0},null,{"$f":"SUM(W666:W685)","v":0},{"$f":"SUM(X666:X685)","v":0},null,{"$f":"SUM(Z666:Z685)","v":0}]
[1,null,null,null,null,"Compensation of Employees",null,null,null,null,{"$f":"+Direct_charges!L$75+Direct_charges!L$162","v":0},null,null,null,{"$f":"+Direct_charges!$T$75+Direct_charges!T$162","v":0},null,null,null,{"$f":"+Direct_charges!$AB$75+Direct_charges!AB$162","v":0},null,null,null,{"$f":"+Direct_charges!$AK$75+Direct_charges!AK$162","v":0},null,null,{"$f":"+Direct_charges!$AT$75+Direct_charges!AT$162","v":0}]
[1,null,null,null,null,"Check : Personnel vs Compensation of employees",null,null,null,null,{"$f":"+K688-K687","v":0},null,null,null,{"$f":"+O688-O687","v":0},null,null,null,{"$f":"+S688-S687","v":0},null,null,null,{"$f":"+W688-W687","v":0},null,null,{"$f":"+Z688-Z687","v":0}]
[1]
[1]
[0]
[0]
[0]
[0]

{"sheet":"Receipts","index":33,"n_rows":159,"n_cols":50,"rows_kept":159,"cut":false,"hidden":false,"merged":[[10,12,10,14]]}
[]
[]
[]
[]
[]
["Off",null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":12}]
[1,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Statistics South Africa"}]
[1]
[1,null,null,null,null,"Detail of departmental receipts"]
[1,null,null,null,null,"Economic classification",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},null,{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,null,"Audited outcome1",null,{"$f":"Summary!L27","v":"Audited outcome"},"Adjusted \nestimate","Revised \nestimate","Medium-term receipts estimate"]
[1,null,null,null,null,null,null,null,null,null,null,null," "]
[1,"Level",null,null,null,"Rand thousand",null,null,null,null,null,null," "]
[1,1,"R11",null,null,"Tax receipts",null,0,0,null,null,null,0,0]
[1,1,"R21",null,null,"Sales of goods and services other than capital assets",null,{"$f":"+H16+H35","v":936},{"$f":"+I16+I35","v":1115},{"$f":"+J16+J35","v":0},0,0,829,829,0]
[1,2,"R211",null,null,"Sales of goods and services produced by department (excl. capital assets)",null,{"$f":"SUM(H17,H23,H29)","v":916},938,0,0,0,804,{"$f":"SUM(N17,N23,N29)","v":804},0]
[1,3,"R2111",null,null,"Sales by market establishments",null,{"$f":"SUM(H18:H22)","v":275},277,0,0,0,48,48,0]
[{"$f":"IF(COUNTA(H18:O18)-COUNTIF(H18:O18,\"0\")<>0,1,0)","v":1},4,"R21111",null,null,"Parking",null,275,277,null,null,null,48,48]
[{"$f":"IF(COUNTA(H19:O19)-COUNTIF(H19:O19,\"0\")<>0,1,0)","v":0},4,"R21112",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H20:O20)-COUNTIF(H20:O20,\"0\")<>0,1,0)","v":0},4,"R21113",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H21:O21)-COUNTIF(H21:O21,\"0\")<>0,1,0)","v":0},4,"R21114",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H22:O22)-COUNTIF(H22:O22,\"0\")<>0,1,0)","v":0},4,"R21115",null,null,"List item",null,0,0,null,null,null,0,0]
[1,3,"R2112",null,null,"Administrative fees",null,{"$f":"SUM(H24:H28)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H24:O24)-COUNTIF(H24:O24,\"0\")<>0,1,0)","v":0},4,"R21121",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H25:O25)-COUNTIF(H25:O25,\"0\")<>0,1,0)","v":0},4,"R21122",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H26:O26)-COUNTIF(H26:O26,\"0\")<>0,1,0)","v":0},4,"R21123",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H27:O27)-COUNTIF(H27:O27,\"0\")<>0,1,0)","v":0},4,"R21124",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H28:O28)-COUNTIF(H28:O28,\"0\")<>0,1,0)","v":0},4,"R21125",null,null,"List item",null,0,0,null,null,null,0,0]
[1,3,"R2113",null,null,"Other sales",null,{"$f":"SUM(H30:H34)","v":641},661,0,0,0,756,756,0]
[{"$f":"A29","v":1},4,"R21131",null,null,"Replacement of security cards",null,7,6,null,null,null,1,1]
[{"$f":"A30","v":1},4,"R21132",null,null,"Commission on insurance",null,576,619,null,null,null,730,730]
[{"$f":"IF(COUNTA(H32:O32)-COUNTIF(H32:O32,\"0\")<>0,1,0)","v":1},4,"R21133",null,null,"Departmental publications",null,58,36,null,null,null,25,25]
[{"$f":"IF(COUNTA(H33:O33)-COUNTIF(H33:O33,\"0\")<>0,1,0)","v":0},4,"R21134",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H34:O34)-COUNTIF(H34:O34,\"0\")<>0,1,0)","v":0},4,"R21135",null,null,"List item",null,0,0,null,null,null,0,0]
[1,3,"R212",null,null,"Sales of scrap, waste, arms and other used current goods (excl capital assets)",null,{"$f":"SUM(H36:H40)","v":20},177,0,0,0,25,25,0]
[{"$f":"IF(COUNTA(H36:O36)-COUNTIF(H36:O36,\"0\")<>0,1,0)","v":1},4,"R2121",null,null,"Sale of waste paper",null,20,177,null,null,null,25,25]
[{"$f":"IF(COUNTA(H37:O37)-COUNTIF(H37:O37,\"0\")<>0,1,0)","v":0},4,"R2122",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H38:O38)-COUNTIF(H38:O38,\"0\")<>0,1,0)","v":0},4,"R2123",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H39:O39)-COUNTIF(H39:O39,\"0\")<>0,1,0)","v":0},4,"R2124",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H40:O40)-COUNTIF(H40:O40,\"0\")<>0,1,0)","v":0},4,"R2125",null,null,"List item",null,0,0,null,null,null,0,0]
[1,1,"R31",null,null,"Transfers received",null,{"$f":"SUM(H42:H47)","v":0},0,0,0,0,0,0,0]
[1,2,"R311",null,null,"Other government units",null,0,0,null,null,null,0,0]
[1,2,"R312",null,null,"Higher education institutions",null,0,0,null,null,null,0,0]
[1,2,"R313",null,null,"Foreign governments",null,0,0,null,null,null,0,0]
[1,2,"R314",null,null,"International organisations",null,0,0,null,null,null,0,0]
[1,2,"R315",null,null,"Public corporations and private enterprises",null,0,0,null,null,null,0,0]
[1,2,"R316",null,null,"Households and non profit institutions",null,0,0,null,null,null,0,0]
[1,1,"R41",null,null,"Fines, penalties and forfeits",null,{"$f":"SUM(H49:H51)","v":0},0,0,0,0,0,0,0]
[1,2,"R411",null,null,"Fines",null,0,0,null,null,null,0,0]
[1,2,"R412",null,null,"Penalties ",null,0,0,null,null,null,0,0]
[1,2,"R413",null,null,"Forfeits",null,0,0,null,null,null,0,0]
[1,1,"R51",null,null,"Interest, dividends and rent on land",null,{"$f":"SUM(H53,H54,H60)","v":94},124,0,0,0,50,50,0]
[1,2,"R511",null,null,"Interest",null,94,124,null,null,null,50,50]
[1,2,"R512",null,null,"Dividends",null,{"$f":"SUM(H55:H59)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H55:O55)-COUNTIF(H55:O55,\"0\")<>0,1,0)","v":0},3,"R5121",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H56:O56)-COUNTIF(H56:O56,\"0\")<>0,1,0)","v":0},3,"R5122",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H57:O57)-COUNTIF(H57:O57,\"0\")<>0,1,0)","v":0},3,"R5123",null,null,"List item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H58:O58)-COUNTIF(H58:O58,\"0\")<>0,1,0)","v":0},3,"R5124",null,null,"List Item",null,0,0,null,null,null,0,0]
[{"$f":"IF(COUNTA(H59:O59)-COUNTIF(H59:O59,\"0\")<>0,1,0)","v":0},3,"R5125",null,null,"List Item",null,0,0,null,null,null,0,0]
[1,2,"R513",null,null,"   Rent on land",null,0,0,null,null,null,0,0]
[1,1,"R61",null,null,"Sales of capital assets",null,{"$f":"SUM(H62:H63)","v":10},0,0,16,0,0,0,0]
[1,2,"R611",null,null,"Land and subsoil assets",null,0,0,null,0,null,0,0]
[1,2,"R612",null,null,"Other capital assets",null,10,0,null,16,null,0,0]
[1,1,"R71",null,null,"Financial transactions in assets and liabilities",null,{"$f":"H65","v":3963},8816,0,0,0,380,380,0]
[1,2,"R711",null,null,"Revenue financial assets",null,{"$f":"SUM(H66:H68)","v":3963},8816,0,0,0,380,380,0]
[1,3,"R7111",null,null,"Loans",null,0,0,null,null,null,0,0]
[1,3,"R7112",null,null,"Receivables",null,221,258,null,null,null,80,80]
[1,3,"R7113",null,null,"Other receipts",null,3742,8558,null,null,null,300,300]
[0]
[1,null,null,null,null,"TOTAL DEPARTMENTAL RECEIPTS",null,{"$f":"SUM(H14,H15,H41,H48,H52,H61,H64)","v":5003},{"$f":"SUM(I14,I15,I41,I48,I52,I61,I64)","v":10055},{"$f":"SUM(J14,J15,J41,J48,J52,J61,J64)","v":0},16,0,1259,1259,0]
[1,null,null,null,null,"National Revenue Fund receipts (non-departmental receipts)2",null,{"$f":"SUM(H72:H81)","v":0},0,0,0,0,0,0,0]
[{"$f":"IF(COUNTA(H72:O72)-COUNTIF(H72:O72,\"0\")<>0,1,0)","v":0},null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[1,null,null,null,null,"Other National Revenue Fund receipts (non-departmental receipts)3",null,{"$f":"SUM(H83:H92)","v":0},0,0,0,0,0,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0,null,null,null,null,"List item",null,0,0,null,null,null,0,0]
[0]
[1,null,null,null,null,"TOTAL RECEIPTS",null,{"$f":"SUM(H70,H71,H82)","v":5003},10055,0,16,0,1259,1259,0]
[null,null,null,null,null,"1. Numbers should balance to the audited financial statements of the department. Reasons should be provided for restated numbers."]
[null,null,null,null,null,"2. Once off \"extra-ordinary\" receipts meant for the National Revenue Fund, for example special restructuring proceeds from TELKOM, SAFCOL and ACSA, profits on GFECRA, special restructuring proceeds from SASRIA."]
[null,null,null,null,null,"3. Receipts other than departmental receipts or \"extra-ordinary receipts\" meant for the National Revenue Fund, for example the Levy Accounts from SARB."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]

{"sheet":"Analysis","index":34,"n_rows":5147,"n_cols":50,"rows_kept":5147,"cut":false,"hidden":false,"merged":[[665,14,665,16],[666,14,666,16],[667,14,667,16],[668,14,668,16],[666,6,666,7],[666,8,666,13],[667,6,667,7],[667,8,667,9],[667,10,667,11],[667,12,667,13],[11,7,11,8],[11,9,11,10],[11,11,11,12],[12,7,12,8],[12,9,12,10],[12,11,12,12],[45,11,45,12],[28,6,28,8],[28,11,28,12],[29,6,29,8],[29,11,29,12],[30,11,30,12],[44,11,44,12]]}
[null,null,null,null,null,"F","I","J","L","T","AB","AK","AT",null,"M"]
[null,null,null,null,null,{"$f":"INDEX(($AF$71:$AF$119),MATCH(F1,$AE$71:$AE$119,0))","v":6},{"$f":"INDEX(($AF$71:$AF$148),MATCH(G1,$AE$71:$AE$148,0))","v":9},{"$f":"INDEX(($AF$71:$AF$148),MATCH(H1,$AE$71:$AE$148,0))","v":10},{"$f":"INDEX(($AF$71:$AF$148),MATCH(I1,$AE$71:$AE$148,0))","v":12},20,28,37,46,null,13]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(J70,V8:V9,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Direct charges"]
[null,null,null,null,null,null,{"$f":"G69","v":"2014/15"},{"$f":"H69","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,null,"M",1,"Budget",null,null,"Views","Sheet","Base year",null,"Units","Box",null,null,null,null,false]
[null,null,null,null,null,"CPI",5.6259904912836722E-2,5.1669167291823248E-2,6.2951404369147257E-2,5.0247342235827164E-2,5.4305730740288771E-2,5.5058407572361689E-2,5.5322271932265243E-2,null,null,null,null,null,null,"T",2,"Revised Estimate",null,1,1,{"$f":"IF(H13=Z87,17,MATCH(H13,Z71:Z87,0))","v":1},{"$f":"G13","v":"2016/17"},null,2,true]
[null,null,null,null,null,"Index",{"$f":"IF($AA$10 = 1,100,H10/(1+H9))","v":89.455582585353653},{"$f":"IF($AA$10 = COLUMN()-6,100,IF($AA$10<COLUMN()-6,G10*(1+H9),(I10/(1+I9))))","v":94.077678047143806},100,105.02473422358271,110.72817916139898,116.82469637941277,123.28770400091896,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($AB$71:$AB$91),MATCH($Z$9,$AA$71:$AA$91,0))","v":"Summary"},{"$f":"MATCH(G13,G8:M8,0)","v":3}]
["Off"]
[null,null,null,null,null,"Go to… (click below)","Base year","Sheet",null,"Display",null,"Direct charges"]
[null,null,null,null,null,"Payments","2016/17","Summary",null,"Show only used items",null,"Include direct charges"]
[null,null,null,null,null,"Nominal growth"]
[null,null,null,null,null,"Real growth"]
[null,null,null,null,null,"Constant prices"]
[]
[]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,"Current payments","Compensation of employees",null,null,null,null,"Goods and services"]
[0,null,null,null,null,"Goods and services","Transfers and subsidies",null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,"Nominal Original",null,null,null,null,null,"Real Revised"]
[0,null,null,null,null,"Nominal Revised"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0,null,null,null,null,null,null,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,null,null,null,null,null,null,"Real Revised"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[]
[1,null,null,null,null,"ACTUAL AND BUDGETED PAYMENTS",null,null,null,null,null,null,"ACTUAL"]
[1,null,null,null,null,{"$f":"DeptName","v":"Statistics South Africa"}]
[1]
[1,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(MyDisplay,AG71:AG72,0)","v":1},{"$f":"MATCH(MyDir_Char,AH71:AH72,0)","v":1}]
[1,null,null,null,null,null,"Audited outcome","Audited outcome",{"$f":"Summary!L27","v":"Audited outcome"},"Budget","Medium-term estimates",null,null,null,null,null,null,null,null,null,null,"Summary","Prog","Choice",null,"Sht Names","Sht Id No","Choose from",null,null,null,null,"Display","Direct_charges"]
[1,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,F$2,4)))","v":"Administration"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,G$2,4)))","v":840820},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,H$2,4)))","v":800124},744653,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,O$2,4))),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,J$2,4))))","v":687527},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,K$2,4)))","v":709466},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,L$2,4)))","v":752756},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X71,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X71,M$2,4)))","v":775183.5231652261},null,null,null,null,null,null,1,null,31,47,{"$f":"IF($Z$9=1,V71,W71)","v":31},{"$f":"ROW()","v":71},"Summary",1,{"$f":"Z71","v":"Summary"},{"$f":"COUNTIF(AC72:AC87,\">0\")","v":7},null,"A",1,"Show only used items","Include direct charges"]
[{"$f":"IF(COUNTA(G72:M72)-COUNTIF(G72:M72,\"0\")-COUNTIF(G72:M72,\"\")<>0,1,0)","v":1},null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X72,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X72,F$2,4)))","v":"Economic Statistics"},197460,218651,229385,228837,236921,254354,254766.5392571507,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G72:M72,\"<>0\")>0,1,2)","v":1},null,32,48,{"$f":"IF($Z$9=1,V72,W72)","v":32},{"$f":"ROW()","v":72},{"$f":"IF(Summary!F31=\"\",$Z$87,Summary!F31)","v":"Administration"},2,1,1,null,"B",2,"Show all items","Exclude direct charges"]
[{"$f":"IF(COUNTA(G73:M73)-COUNTIF(G73:M73,\"0\")-COUNTIF(G73:M73,\"\")<>0,1,0)","v":1},null,null,null,null,"Population and Social Statistics",154726,161188,124381,128238,202269,141802,141854.08362152794,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G73:M73,\"<>0\")>0,1,2)","v":1},null,33,49,33,{"$f":"ROW()","v":73},{"$f":"IF(OR(Z72=$Z$87,Z72=\"\"),\"\",IF(Summary!F32=\"\",$Z$87,Summary!F32))","v":"Economic Statistics"},3,2,{"$f":"IF(LEN(F72)>1,AC72+1,0)","v":2},null,"C",3]
[1,null,null,null,null,"Methodology, Standards and Research",56480,58149,71111,66847,67393,72423,72553.471775979488,null,null,null,null,null,null,1,null,34,50,34,{"$f":"ROW()","v":74},{"$f":"IF(OR(Z73=$Z$87,Z73=\"\"),\"\",IF(Summary!F33=\"\",$Z$87,Summary!F33))","v":"Population and Social Statistics"},4,3,{"$f":"IF(LEN(F73)>1,AC73+1,0)","v":3},null,"D",4]
[1,null,null,null,null,"Statistical Support and Informatics",218624,220177,250313,258413,267124,284758,284788.679523698,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G75:M75,\"<>0\")>0,1,2)","v":1},null,35,51,35,{"$f":"ROW()","v":75},{"$f":"IF(OR(Z74=$Z$87,Z74=\"\"),\"\",IF(Summary!F34=\"\",$Z$87,Summary!F34))","v":"Methodology, Standards and Research"},5,4,4,null,"E",5]
[1,null,null,null,null,"Statistical Collection and Outreach",530167,575785,590297,585060,608020,651877,650875.00625174202,null,null,null,null,null,null,1,null,36,52,36,{"$f":"ROW()","v":76},{"$f":"IF(OR(Z75=$Z$87,Z75=\"\"),\"\",IF(Summary!F35=\"\",$Z$87,Summary!F35))","v":"Statistical Support and Informatics"},6,5,5,null,"F",6]
[1,null,null,null,null,"Survey Operations",158158,239466,527968,191391,157576,151155,151351.55950850912,null,null,null,null,null,null,1,null,37,53,37,{"$f":"ROW()","v":77},{"$f":"IF(OR(Z76=$Z$87,Z76=\"\"),\"\",IF(Summary!F36=\"\",$Z$87,Summary!F36))","v":"Statistical Collection and Outreach"},7,6,6,null,"G",7]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,38,54,38,{"$f":"ROW()","v":78},{"$f":"IF(OR(Z77=$Z$87,Z77=\"\"),\"\",IF(Summary!F37=\"\",$Z$87,Summary!F37))","v":"Survey Operations"},8,7,7,null,"H",8]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,39,55,39,{"$f":"ROW()","v":79},{"$f":"IF(OR(Z78=$Z$87,Z78=\"\"),\"\",IF(Summary!F38=\"\",$Z$87,Summary!F38))","v":"Direct_charges"},9,8,0,null,"I",9]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,40,56,40,{"$f":"ROW()","v":80},{"$f":"IF(OR(Z79=$Z$87,Z79=\"\"),\"\",IF(Summary!F39=\"\",$Z$87,Summary!F39))","v":""},10,9,0,null,"J",10]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,41,57,41,{"$f":"ROW()","v":81},{"$f":"IF(OR(Z80=$Z$87,Z80=\"\"),\"\",IF(Summary!F40=\"\",$Z$87,Summary!F40))","v":""},11,10,0,null,"K",11]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,42,58,42,{"$f":"ROW()","v":82},{"$f":"IF(OR(Z81=$Z$87,Z81=\"\"),\"\",IF(Summary!F41=\"\",$Z$87,Summary!F41))","v":""},12,11,0,null,"L",12]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,43,59,43,{"$f":"ROW()","v":83},{"$f":"IF(OR(Z82=$Z$87,Z82=\"\"),\"\",IF(Summary!F42=\"\",$Z$87,Summary!F42))","v":""},13,12,0,null,"M",13]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,44,60,44,{"$f":"ROW()","v":84},{"$f":"IF(OR(Z83=$Z$87,Z83=\"\"),\"\",IF(Summary!F43=\"\",$Z$87,Summary!F43))","v":""},14,13,0,null,"N",14]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,45,61,{"$f":"IF($Z$9=1,V85,W85)","v":45},{"$f":"ROW()","v":85},{"$f":"IF(OR(Z84=$Z$87,Z84=\"\"),\"\",IF(Summary!F44=\"\",$Z$87,Summary!F44))","v":""},15,14,0,null,"O",15]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,62,{"$f":"IF($Z$9=1,V86,W86)","v":15000},{"$f":"ROW()","v":86},{"$f":"IF(OR(Z85=$Z$87,Z85=\"\"),\"\",IF(Summary!F45=\"\",$Z$87,Summary!F45))","v":""},16,15,{"$f":"IF(LEN(F85)>1,AC85+1,0)","v":0},null,"P",16]
[0,null,null,null,null,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X87,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X87,G$2,4)))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,63,15000,{"$f":"ROW()","v":87},"Direct_charges",17,{"$f":"Z87","v":"Direct_charges"},null,null,"Q",17]
[0,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,F$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,F$2,4)))","v":"Direct charge against the National Revenue Fund"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,G$2,4)))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,H$2,4)))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,I$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,I$2,4)))","v":0},0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X88,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X88,K$2,4)))","v":0},0,0,null,null,null,null,null,null,2,null,{"$f":"CHOOSE(MyDirCharIndi,47,15000)","v":47},64,47,{"$f":"ROW()","v":88},null,null,null,null,null,"R",18]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,65,15000,{"$f":"ROW()","v":89},null,null,null,null,null,"S",19]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,66,15000,{"$f":"ROW()","v":90},null,null,null,null,null,"T",20]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,67,15000,{"$f":"ROW()","v":91},null,null,null,null,null,"U",21]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,68,15000,{"$f":"ROW()","v":92},null,null,null,null,null,"V",22]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,69,15000,{"$f":"ROW()","v":93},null,null,null,null,null,"W",23]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,70,15000,{"$f":"ROW()","v":94},null,null,null,null,null,"X",24]
[0,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,2,null,15000,71,15000,{"$f":"ROW()","v":95},null,null,null,null,null,"Y",25]
[1,null,null,null,null,"Total",{"$f":"SUM(G71:G95)","v":2156435},2273540,2538108,2146313,2248769,2309125,{"$f":"SUM(M71:M95)","v":2331372.8631038335},null,null,null,null,null,null,null,null,15000,15000,15000,{"$f":"ROW()","v":96},null,null,null,null,null,"Z",26]
[1,null,null,null,null,{"$f":"Summary!F59","v":"Current payments"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,G$2,4))+G5063)","v":1772059},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,H$2,4))+H5063)","v":1943937},2277560,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,O$2,4))+J5063),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,J$2,4))+J5063))","v":1858276},1947320,1992461,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X97,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X97,M$2,4))+M5063)","v":2009375.567103833},null,null,null,null,null,null,null,null,59,74,59,{"$f":"ROW()","v":97},null,null,null,null,null,"AA",27]
[{"$f":"IF(COUNTA(G98:M98)-COUNTIF(G98:M98,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F60","v":"Compensation of employees"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,G$2,4))+G5064)","v":1184570},1288374,1408390,{"$f":"IF($J$70=\"Budget\",\nIF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,O$2,4))+J5064),\nIF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,J$2,4))+J5064))","v":1352218},1428465,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X98,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X98,L$2,4))+L5064)","v":1444929},1460988.4311038333,null,null,null,null,null,null,null,null,60,75,60,{"$f":"ROW()","v":98},null,null,null,null,null,"AB",28]
[1,null,null,null,null,{"$f":"Summary!F61","v":"Salaries and wages"},1037048,1120768,1228930,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,O$2,4))+J5065),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X99,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X99,J$2,4))+J5065))","v":1158143},1224589,1226670,1239017.4954584264,null,null,null,null,null,null,null,null,61,76,61,{"$f":"ROW()","v":99},null,null,null,null,null,"AC",29]
[1,null,null,null,null,{"$f":"Summary!F62","v":"Social contributions"},147522,167606,179460,194075,203876,218259,221970.93564540672,null,null,null,null,null,null,null,null,62,77,62,{"$f":"ROW()","v":100},null,null,null,null,null,"AD",30]
[1,null,null,null,null,{"$f":"Summary!F63","v":"Goods and services"},587461,655535,869170,506058,518855,547532,548387.13599999994,null,null,null,null,null,null,null,null,63,78,63,{"$f":"ROW()","v":101},null,null,null,null,null,"AE",31]
[1,null,null,null,null,{"$f":"Summary!F64","v":"Administrative fees"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X102,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X102,G$2,4))+G5068)","v":1260},589,820,840,879,928,933.43025568697863,null,null,null,null,null,null,null,null,64,79,64,{"$f":"ROW()","v":102},null,null,null,null,null,"AF",32]
[1,null,null,null,null,{"$f":"Summary!F65","v":"Advertising"},3695,6870,9123,6130,3662,3871,3932.454436472703,null,null,null,null,null,null,null,null,65,80,65,{"$f":"ROW()","v":103},null,null,null,null,null,"AG",33]
[1,null,null,null,null,{"$f":"Summary!F66","v":"Minor assets"},1178,2178,43007,2982,3201,3380,3379.3645458880869,null,null,null,null,null,null,null,null,66,81,66,{"$f":"ROW()","v":104},null,null,null,null,null,"AH",34]
[1,null,null,null,null,{"$f":"Summary!F67","v":"Audit costs: External"},5895,7168,6626,7290,7812,8249,8198.5247749376667,null,null,null,null,null,null,null,null,67,82,67,{"$f":"ROW()","v":105},null,null,null,null,null,"AI",35]
[1,null,null,null,null,{"$f":"Summary!F68","v":"Bursaries: Employees"},2958,2109,3890,6281,6627,6991,7053.6148904172906,null,null,null,null,null,null,null,null,68,83,68,{"$f":"ROW()","v":106},null,null,null,null,null,"AJ",36]
[1,null,null,null,null,{"$f":"Summary!F69","v":"Catering: Departmental activities"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X107,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X107,G$2,4))+G5073)","v":4046},13344,6772,4333,4311,4554,4595.9555855739336,null,null,null,null,null,null,null,null,69,84,69,{"$f":"ROW()","v":107},null,null,null,null,null,"AK",37]
[1,null,null,null,null,{"$f":"Summary!F70","v":"Communication (G&S)"},34307,25831,37034,31594,31694,33507,33415.347215136542,null,null,null,null,null,null,null,null,70,85,70,{"$f":"ROW()","v":108},null,null,null,null,null,"AL",38]
[1,null,null,null,null,{"$f":"Summary!F71","v":"Computer services"},69216,72869,88860,89681,93122,98337,97430.226989951028,null,null,null,null,null,null,null,null,71,86,71,{"$f":"ROW()","v":109},null,null,null,null,null,"AM",39]
[1,null,null,null,null,{"$f":"Summary!F72","v":"Consultants: Business and advisory services"},12282,18673,27441,23255,22999,24286,24669.86637907027,null,null,null,null,null,null,null,null,72,87,72,{"$f":"ROW()","v":110},null,null,null,null,null,"AN",40]
[1,null,null,null,null,{"$f":"Summary!F73","v":"Infrastructure and planning services"},17367,0,889,1164,1230,1298,1371.4347158954722,null,null,null,null,null,null,null,null,73,88,73,{"$f":"ROW()","v":111},null,null,null,null,null,"AO",41]
[0,null,null,null,null,{"$f":"Summary!F74","v":"Laboratory services"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,74,89,74,{"$f":"ROW()","v":112},null,null,null,null,null,"AP",42]
[1,null,null,null,null,{"$f":"Summary!F75","v":"Legal services (G&S)"},1761,2818,6291,2751,2922,3086,3164.3477307263456,null,null,null,null,null,null,null,null,75,90,75,{"$f":"ROW()","v":113},null,null,null,null,null,"AQ",43]
[0,null,null,null,null,{"$f":"Summary!F76","v":"Science and technological services"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,76,91,76,{"$f":"ROW()","v":114},null,null,null,null,null,"AR",44]
[1,null,null,null,null,{"$f":"Summary!F77","v":"Contractors"},10480,8424,9665,13758,13537,14293,14303.216028349092,null,null,null,null,null,null,null,null,77,92,77,{"$f":"ROW()","v":115},null,null,null,null,null,"AS",45]
[1,null,null,null,null,{"$f":"Summary!F78","v":"Agency and support/outsourced services"},458,9707,100994,969,1021,1078,1053.8631129973535,null,null,null,null,null,null,null,null,78,93,78,{"$f":"ROW()","v":116},null,null,null,null,null,"AT",46]
[1,null,null,null,null,{"$f":"Summary!F79","v":"Entertainment"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X117,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X117,G$2,4))+G5083)","v":33},62,88,110,114,119,120.10500195990105,null,null,null,null,null,null,null,null,79,94,79,{"$f":"ROW()","v":117},null,null,null,null,null,"AU",47]
[1,null,null,null,null,{"$f":"Summary!F80","v":"Fleet services (including government motor transport)"},28447,30007,31220,21380,21841,23120,23064.205729814588,null,null,null,null,null,null,null,null,80,95,80,{"$f":"ROW()","v":118},null,null,null,null,null,"AV",48]
[0,null,null,null,null,{"$f":"Summary!F81","v":"Housing"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,81,96,81,{"$f":"ROW()","v":119},null,null,null,null,null,"AW",49]
[0,null,null,null,null,{"$f":"Summary!F82","v":"Inventory: Clothing material and accessories"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,82,97,82,{"$f":"ROW()","v":120},null,null,null,null,null,"AX",50]
[0,null,null,null,null,{"$f":"Summary!F83","v":"Inventory: Farming supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,83,98,83,{"$f":"ROW()","v":121},null,null,null,null,null,"AY",51]
[0,null,null,null,null,{"$f":"Summary!F84","v":"Inventory: Food and food supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,84,99,84,{"$f":"ROW()","v":122},null,null,null,null,null,"AZ",52]
[0,null,null,null,null,{"$f":"Summary!F85","v":"Inventory: Fuel, oil and gas"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,85,100,85,{"$f":"ROW()","v":123},null,null,null,null,null,"BA",53]
[0,null,null,null,null,{"$f":"Summary!F86","v":"Inventory: Learner and teacher support material"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,86,101,86,{"$f":"ROW()","v":124},null,null,null,null,null,"BB",54]
[0,null,null,null,null,{"$f":"Summary!F87","v":"Inventory: Materials and supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,87,102,87,{"$f":"ROW()","v":125},null,null,null,null,null,"BC",55]
[0,null,null,null,null,{"$f":"Summary!F88","v":"Inventory: Medical supplies"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,88,103,88,{"$f":"ROW()","v":126},null,null,null,null,null,"BD",56]
[0,null,null,null,null,{"$f":"Summary!F89","v":"Inventory: Medicine"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X127,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X127,G$2,4))+G5093)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,89,104,89,{"$f":"ROW()","v":127},null,null,null,null,null,"BE",57]
[0,null,null,null,null,{"$f":"Summary!F90","v":"Medsas inventory interface"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,90,105,90,{"$f":"ROW()","v":128},null,null,null,null,null,"BF",58]
[0,null,null,null,null,{"$f":"Summary!F91","v":"Inventory: Other supplies"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,G$2,4))+G5095)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,O$2,4))+J5095),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X129,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X129,J$2,4))+J5095))","v":0},0,0,0,null,null,null,null,null,null,null,null,91,106,91,{"$f":"ROW()","v":129},null,null,null,null,null,"BG",59]
[1,null,null,null,null,{"$f":"Summary!F92","v":"Consumable supplies"},2644,3604,3799,3157,3269,3456,3453.1654010789448,null,null,null,null,null,null,null,null,92,107,92,{"$f":"ROW()","v":130},null,null,null,null,null,"BH",60]
[1,null,null,null,null,{"$f":"Summary!F93","v":"Consumables: Stationery, printing and office supplies"},9549,10134,10337,11964,12468,13166,13209.524385600416,null,null,null,null,null,null,null,null,93,108,93,{"$f":"ROW()","v":131},null,null,null,null,null,"BI",61]
[1,null,null,null,null,{"$f":"Summary!F94","v":"Operating leases"},204772,211229,177436,130101,141751,149270,149706.09187824494,null,null,null,null,null,null,null,null,94,109,94,{"$f":"ROW()","v":132},null,null,null,null,null,"BJ",62]
[1,null,null,null,null,{"$f":"Summary!F95","v":"Rental and hiring"},23,875,500,28,28,30,29.388976594800269,null,null,null,null,null,null,null,null,95,110,95,{"$f":"ROW()","v":133},null,null,null,null,null,"BK",63]
[1,null,null,null,null,{"$f":"Summary!F96","v":"Property payments"},66409,69443,62310,40805,43091,45504,45791.729182221461,null,null,null,null,null,null,null,null,96,111,96,{"$f":"ROW()","v":134},null,null,null,null,null,"BL",64]
[0,null,null,null,null,{"$f":"Summary!F97","v":"Transport provided: Departmental activity"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,97,112,97,{"$f":"ROW()","v":135},null,null,null,null,null,"BM",65]
[1,null,null,null,null,{"$f":"Summary!F98","v":"Travel and subsistence"},78949,131783,194962,75238,70647,74410,74886.654073829661,null,null,null,null,null,null,null,null,98,113,{"$f":"IF($Z$9=1,V136,W136)","v":98},{"$f":"ROW()","v":136},null,null,null,null,null,"BN",66]
[1,null,null,null,null,{"$f":"Summary!F99","v":"Training and development"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X137,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X137,G$2,4))+G5103)","v":7434},2795,10026,13277,13977,14755,14968.701824380649,null,null,null,null,null,null,null,null,99,114,99,{"$f":"ROW()","v":137},null,null,null,null,null,"BO",67]
[1,null,null,null,null,{"$f":"Summary!F100","v":"Operating payments"},18217,16693,28044,15189,15044,15878,15623.259710214554,null,null,null,null,null,null,null,null,100,115,100,{"$f":"ROW()","v":138},null,null,null,null,null,"BP",68]
[{"$f":"IF(COUNTA(G139:M139)-COUNTIF(G139:M139,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F101","v":"Venues and facilities"},6081,8330,9036,3781,3608,3966,4032.6631749573498,null,null,null,null,null,null,null,null,101,116,101,{"$f":"ROW()","v":139},null,null,null,null,null,"BQ",69]
[{"$f":"IF(COUNTA(G140:M140)-COUNTIF(G140:M140,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F102","v":"Interest and rent on land"},28,28,0,0,0,0,0,null,null,null,null,null,null,null,null,102,117,102,{"$f":"ROW()","v":140},null,null,null,null,null,"BR",70]
[1,null,null,null,null,{"$f":"Summary!F103","v":"Interest (Incl. interest on unitary payments (PPP))"},28,28,0,0,0,0,0,null,null,null,null,null,null,null,null,103,118,103,{"$f":"ROW()","v":141},null,null,null,null,null,"BS",71]
[0,null,null,null,null,{"$f":"Summary!F104","v":"Rent on land"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,104,119,104,{"$f":"ROW()","v":142},null,null,null,null,null,"BT",72]
[1,null,null,null,null,{"$f":"Summary!F105","v":"Transfers and subsidies"},14506,14995,16479,13205,11598,11825,12487.92,null,null,null,null,null,null,null,null,105,120,105,{"$f":"ROW()","v":143},null,null,null,null,null,"BU",73]
[{"$f":"IF(COUNTA(G144:M144)-COUNTIF(G144:M144,\"0\")<>0,1,0)","v":0},null,null,null,null,{"$f":"Summary!F106","v":"Provinces and municipalities"},0,0,0,0,0,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X144,M$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X144,M$2,4))+M5110)","v":0},null,null,null,null,null,null,null,null,106,121,106,{"$f":"ROW()","v":144},null,null,null,null,null,"BV",74]
[0,null,null,null,null,{"$f":"Summary!F107","v":"Provinces"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,107,122,107,{"$f":"ROW()","v":145},null,null,null,null,null,"BW",75]
[0,null,null,null,null,{"$f":"Summary!F108","v":"Provincial Revenue Funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,108,123,108,{"$f":"ROW()","v":146},null,null,null,null,null,"BX",76]
[0,null,null,null,null,{"$f":"Summary!F109","v":"Provincial agencies and funds"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X147,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X147,G$2,4))+G5113)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,109,124,109,{"$f":"ROW()","v":147},null,null,null,null,null,"BY",77]
[0,null,null,null,null,{"$f":"Summary!F110","v":"Municipalities"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,110,125,110,{"$f":"ROW()","v":148},null,null,null,null,null,"BZ",78]
[0,null,null,null,null,{"$f":"Summary!F111","v":"Municipal bank accounts"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,111,126,111,{"$f":"ROW()","v":149}]
[0,null,null,null,null,{"$f":"Summary!F112","v":"Municipal agencies and funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,112,127,112,{"$f":"ROW()","v":150}]
[1,null,null,null,null,{"$f":"Summary!F113","v":"Departmental agencies and accounts"},12,15,15,15,16,17,17.896000000000001,null,null,null,null,null,null,null,null,113,128,113,{"$f":"ROW()","v":151}]
[0,null,null,null,null,{"$f":"Summary!F114","v":"Social security funds"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,114,129,114,{"$f":"ROW()","v":152}]
[1,null,null,null,null,{"$f":"Summary!F115","v":"Departmental agencies (non-business entities)"},12,15,15,15,16,17,17.896000000000001,null,null,null,null,null,null,null,null,115,130,115,{"$f":"ROW()","v":153}]
[1,null,null,null,null,{"$f":"Summary!F116","v":"Higher education institutions"},7500,7600,8191,7500,7500,7500,7920,null,null,null,null,null,null,null,null,116,131,116,{"$f":"ROW()","v":154}]
[0,null,null,null,null,{"$f":"Summary!F117","v":"Foreign governments and international organisations"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,117,132,117,{"$f":"ROW()","v":155}]
[1,null,null,null,null,{"$f":"Summary!F118","v":"Public corporations and private enterprises"},2150,77,0,0,0,0,0,null,null,null,null,null,null,null,null,118,133,118,{"$f":"ROW()","v":156}]
[0,null,null,null,null,{"$f":"Summary!F119","v":"Public corporations"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X157,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X157,G$2,4))+G5123)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,119,134,119,{"$f":"ROW()","v":157}]
[0,null,null,null,null,{"$f":"Summary!F120","v":"Subsidies on products and production (pc)"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,120,135,120,{"$f":"ROW()","v":158}]
[0,null,null,null,null,{"$f":"Summary!F121","v":"Other transfers to public corporations"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,121,136,121,{"$f":"ROW()","v":159}]
[1,null,null,null,null,{"$f":"Summary!F122","v":"Private enterprises"},2150,77,0,0,0,0,0,null,null,null,null,null,null,null,null,122,137,122,{"$f":"ROW()","v":160}]
[0,null,null,null,null,{"$f":"Summary!F123","v":"Subsidies on products and production (pe)"},0,0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X161,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X161,O$2,4))+J5127),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X161,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X161,J$2,4))+J5127))","v":0},0,0,0,null,null,null,null,null,null,null,null,123,138,123,{"$f":"ROW()","v":161}]
[1,null,null,null,null,{"$f":"Summary!F124","v":"Other transfers to private enterprises"},2150,77,0,0,0,0,0,null,null,null,null,null,null,null,null,124,139,124,{"$f":"ROW()","v":162}]
[1,null,null,null,null,{"$f":"Summary!F125","v":"Non-profit institutions"},310,438,323,330,337,356,376.12,null,null,null,null,null,null,null,null,125,140,125,{"$f":"ROW()","v":163}]
[{"$f":"IF(COUNTA(G164:M164)-COUNTIF(G164:M164,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F126","v":"Households"},4534,6865,7950,5360,3745,3952,4173.9040000000005,null,null,null,null,null,null,null,null,126,141,126,{"$f":"ROW()","v":164}]
[1,null,null,null,null,{"$f":"Summary!F127","v":"Social benefits"},1848,4416,5153,2420,635,668,706,null,null,null,null,null,null,null,null,127,142,127,{"$f":"ROW()","v":165}]
[1,null,null,null,null,{"$f":"Summary!F128","v":"Other transfers to households"},2686,2449,2797,2940,3110,3284,3467.904,null,null,null,null,null,null,null,null,128,143,128,{"$f":"ROW()","v":166}]
[1,null,null,null,null,{"$f":"Summary!F129","v":"Payments for capital assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X167,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X167,G$2,4))+G5133)","v":366537},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X167,H$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X167,H$2,4))+H5133)","v":313379},244069,274832,289851,304839,309509.37600000005,null,null,null,null,null,null,null,null,129,144,129,{"$f":"ROW()","v":167}]
[{"$f":"IF(COUNTA(G168:M168)-COUNTIF(G168:M168,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F130","v":"Buildings and other fixed structures"},636060,510530,351040,459188,242221,255785,255785.37600000002,null,null,null,null,null,null,null,null,130,145,130,{"$f":"ROW()","v":168}]
[{"$f":"IF(COUNTA(G169:M169)-COUNTIF(G169:M169,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F131","v":"Buildings"},318030,255265,175520,229594,242221,255785,255785.37600000002,null,null,null,null,null,null,null,null,131,146,131,{"$f":"ROW()","v":169}]
[0,null,null,null,null,{"$f":"Summary!F132","v":"Other fixed structures"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,132,147,132,{"$f":"ROW()","v":170}]
[1,null,null,null,null,{"$f":"Summary!F133","v":"Machinery and equipment"},47365,54633,65520,44589,46944,48330,50564.448000000004,null,null,null,null,null,null,null,null,133,148,133,{"$f":"ROW()","v":171}]
[1,null,null,null,null,{"$f":"Summary!F134","v":"Transport equipment"},17699,11367,8915,13006,13618,13382,14543.232,null,null,null,null,null,null,null,null,134,149,134,{"$f":"ROW()","v":172}]
[1,null,null,null,null,{"$f":"Summary!F135","v":"Other machinery and equipment"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X173,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X173,G$2,4))+G5139)","v":29666},43266,56605,31583,33326,34948,36021.216,null,null,null,null,null,null,null,null,135,150,135,{"$f":"ROW()","v":173}]
[0,null,null,null,null,{"$f":"Summary!F136","v":"Heritage assets"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,136,151,136,{"$f":"ROW()","v":174}]
[0,null,null,null,null,{"$f":"Summary!F137","v":"Specialised military assets"},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,137,152,137,{"$f":"ROW()","v":175}]
[0,null,null,null,null,{"$f":"Summary!F138","v":"Biological assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X176,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X176,G$2,4))+G5142)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,138,153,138,{"$f":"ROW()","v":176}]
[0,null,null,null,null,{"$f":"Summary!F139","v":"Land and sub-soil assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,G$2,4))+G5143)","v":0},0,0,{"$f":"IF($J$70=\"Budget\",IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,O$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,O$2,4))+J5143),IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,J$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,J$2,4))+J5143))","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X177,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X177,K$2,4))+K5143)","v":0},0,0,null,null,null,null,null,null,null,null,139,154,139,{"$f":"ROW()","v":177}]
[{"$f":"IF(COUNTA(G178:M178)-COUNTIF(G178:M178,\"0\")<>0,1,0)","v":1},null,null,null,null,{"$f":"Summary!F140","v":"Software and other intangible assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,G$2,4))+G5144)","v":1142},3481,3029,649,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X178,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X178,K$2,4))+K5144)","v":686},724,3159.5520000000001,null,null,null,null,null,null,null,null,140,155,140,{"$f":"ROW()","v":178}]
[1,null,null,null,null,{"$f":"Summary!F141","v":"Payments for financial assets"},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,G$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,G$2,4))+G5145)","v":3333},1229,0,0,{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,K$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,K$2,4))+K5145)","v":0},{"$f":"IF(ISERROR(INDIRECT($Z$10&\"!\"&ADDRESS($X179,L$2,4))),0,INDIRECT($Z$10&\"!\"&ADDRESS($X179,L$2,4))+L5145)","v":0},0,null,null,null,null,null,null,null,null,141,156,{"$f":"IF($Z$9=1,V179,W179)","v":141},{"$f":"ROW()","v":179}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,157,142,{"$f":"ROW()","v":180}]
[1,null,null,null,null,"Total economic classification",{"$f":"SUM(G97,G143,G167,G179)","v":2156435},{"$f":"SUM(H97,H143,H167,H179)","v":2273540},2538108,{"$f":"SUM(J97,J143,J167,J179)","v":2146313},{"$f":"SUM(K97,K143,K167,K179)","v":2248769},2309125,2331372.863103833,null,null,null,null,null,null,null,null,143,158,143,{"$f":"ROW()","v":181}]
[1,null,null,null,null,null,{"$f":"G96-G181","v":0},{"$f":"H96-H181","v":0},0,{"$f":"J96-J181","v":0},{"$f":"K96-K181","v":0},0,0]
[1]
[1]
[1,null,null,null,null,null,null,null,null,null,"Percentage cut-off",null,0.05]
[{"$f":"A66","v":1},null,null,null,null,"PAYMENTS - GROWTH IN NOMINAL TERMS",null,null,null,null,null,null,"NOMINAL GROWTH"]
[1,null,null,null,null,{"$f":"F$67","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,"AVERAGE ANNUAL "]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOMINAL GROWTH",null,null,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,null,{"$f":"G$69","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,null,1]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,{"$f":"G189&\" - \"&J189","v":"2014/15 - 2017/18"},{"$f":"J189&\" - \"&M189","v":"2017/18 - 2020/21"},{"$f":"G189&\" - \"&M189","v":"2014/15 - 2020/21"},null,null,1]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F71=0,\"\",F71)","v":"Administration"},null,{"$f":"IF(ISERROR(H71/G71-1),0,H71/G71-1)","v":-4.8400371066339987E-2},{"$f":"IF(ISERROR(I71/H71-1),0,I71/H71-1)","v":-6.932800415935525E-2},{"$f":"IF(ISERROR(J71/I71-1),0,J71/I71-1)","v":-7.6714926281100104E-2},3.1910019533778256E-2,{"$f":"IF(ISERROR(L71/K71-1),0,L71/K71-1)","v":6.1017723188990125E-2},{"$f":"IF(ISERROR(M71/L71-1),0,M71/L71-1)","v":2.979388163658081E-2},null,{"$f":"IF(ISERROR((J71/G71)^(1/3)-1),0,((J71/G71)^(1/3)-1))","v":-6.4890989965878609E-2},{"$f":"IF(ISERROR((M71/J71)^(1/3)-1),0,((M71/J71)^(1/3)-1))","v":4.0810324529966691E-2},{"$f":"IF(ISERROR((M71/G71)^(1/6)-1),0,((M71/G71)^(1/6)-1))","v":-1.3454961897577777E-2},null,null,1]
[{"$f":"A72","v":1},null,null,null,null,{"$f":"IF(F72=0,\"\",F72)","v":"Economic Statistics"},null,{"$f":"IF(ISERROR(H72/G72-1),0,H72/G72-1)","v":0.10731793781018939},4.9091931891461771E-2,-2.3889966649954797E-3,3.5326455075009644E-2,7.3581489188379257E-2,1.6219098467125104E-3,null,{"$f":"IF(ISERROR((J72/G72)^(1/3)-1),0,((J72/G72)^(1/3)-1))","v":5.0386273292859052E-2},{"$f":"IF(ISERROR((M72/J72)^(1/3)-1),0,((M72/J72)^(1/3)-1))","v":3.6426989811154442E-2},{"$f":"IF(ISERROR((M72/G72)^(1/6)-1),0,((M72/G72)^(1/6)-1))","v":4.3383286893112327E-2},null,null,1]
[1,null,null,null,null,"Population and Social Statistics",null,4.1764150821452128E-2,-0.22834826413876963,3.1009559337840997E-2,0.57729378187432734,-0.2989434861496324,3.6729821531400475E-4,null,-6.0670822483436915E-2,3.4209133331859709E-2,-1.4371867998516752E-2,null,null,1]
[1,null,null,null,null,"Methodology, Standards and Research",null,2.9550283286118972E-2,0.22291011023405383,-5.9962593691552657E-2,8.1679058147710037E-3,7.4636831718427832E-2,1.8015240459452464E-3,null,5.7780957591408111E-2,2.7682021864555262E-2,4.2622881576729776E-2,null,null,1]
[1,null,null,null,null,"Statistical Support and Informatics",null,7.1035201990632402E-3,0.13687169867879034,3.2359485923623588E-2,3.3709604392967885E-2,6.601428550036692E-2,1.0773893515891864E-4,null,5.731771157465948E-2,3.2926583591028402E-2,4.505098994599166E-2,null,null,2]
[1,null,null,null,null,"Statistical Collection and Outreach",null,8.604458595121911E-2,2.5203852132306359E-2,-8.8718052099197031E-3,3.9243838238813167E-2,7.2130850958850079E-2,-1.5370901999273157E-3,null,3.3385995529828127E-2,3.6173297061625531E-2,3.4778707804452358E-2,null,null,2]
[1,null,null,null,null,"Survey Operations",null,0.51409350143527366,1.2047722850007934,-0.63749507545911865,-0.17668019917341982,-4.0748591156013592E-2,1.3003837683775998E-3,null,6.5639023056732304E-2,-7.5255416478800963E-2,-7.3047222029635206E-3,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H81/G81-1),0,H81/G81-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,{"$f":"IF(F88=0,\"\",F88)","v":"Direct charge against the National Revenue Fund"},null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H91/G91-1),0,H91/G91-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,{"$f":"T94","v":2}]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,{"$f":"T95","v":2}]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Total",null,5.4304906013860732E-2,0.11636830669352638,-0.15436498368075746,4.7735814860181192E-2,2.6839573117559024E-2,9.634759098720691E-3,null,-1.5670738209757618E-3,2.7952136842110287E-2,1.308502109114662E-2]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},null,9.6993384531779192E-2,0.17162233138213834,-0.18409350357400023,4.7917532164221122E-2,2.3181089908181463E-2,8.489283907606282E-3,null,1.596172508019511E-2,2.6400763481322365E-2,2.1167905043099955E-2]
[1,null,null,null,null,"Compensation of employees",null,8.7630110504233638E-2,9.315307511638693E-2,-3.9883838993460596E-2,5.6386618134058208E-2,1.1525658661570182E-2,1.1114339253924133E-2,null,4.5109978605077039E-2,2.6124415784219757E-2,3.5573689423593402E-2]
[1,null,null,null,null,"Salaries and wages",null,8.0729146577593225E-2,9.6507038031064418E-2,-5.7600514268509984E-2,5.7372880551020078E-2,1.6993456580125521E-3,1.0065865683864805E-2,null,3.7499213363898054E-2,2.2755328334452596E-2,3.0100892442448846E-2]
[1,null,null,null,null,"Social contributions",null,0.13614240587844528,7.0725391692421535E-2,8.143876072662426E-2,5.0501094937524194E-2,7.0547783947105147E-2,1.7007022140698602E-2,null,9.5731804908672613E-2,4.578443239906127E-2,7.0466843792004408E-2]
[1,null,null,null,null,"Goods and services",null,{"$f":"IF(ISERROR(H101/G101-1),0,H101/G101-1)","v":0.11587833064663022},0.32589411701892357,-0.41776867586317978,2.528761525358747E-2,5.526977671989286E-2,1.5618009540994127E-3,null,-4.8503741567795466E-2,2.7138452361495258E-2,-1.1405849545017888E-2]
[1,null,null,null,null,"Administrative fees",null,-0.53253968253968254,0.39219015280135827,2.4390243902439046E-2,4.6428571428571486E-2,5.5745164960182114E-2,5.8515686282096802E-3,null,-0.12641953526370109,3.5780019825536247E-2,-4.8770694793434766E-2]
[1,null,null,null,null,"Advertising",null,0.85926928281461445,0.32794759825327513,-0.32807190617121562,-0.40261011419249593,5.7072637902785273E-2,1.5875597125472263E-2,null,{"$f":"IF(ISERROR((J103/G103)^(1/3)-1),0,((J103/G103)^(1/3)-1))","v":0.18381001724926693},{"$f":"IF(ISERROR((M103/J103)^(1/3)-1),0,((M103/J103)^(1/3)-1))","v":-0.13754904329886741},{"$f":"IF(ISERROR((M103/G103)^(1/6)-1),0,((M103/G103)^(1/6)-1))","v":1.0434600520496051E-2}]
[1,null,null,null,null,"Minor assets",null,0.84889643463497455,18.746097337006429,-0.93066245029878858,7.3440643863179167E-2,5.5920024992189843E-2,-1.880041751222139E-4,null,0.36286900971412828,4.2579388434995202E-2,0.19201473928167645]
[1,null,null,null,null,"Audit costs: External",null,0.21594571670907547,-7.5613839285714302E-2,0.10021128886205855,7.1604938271604857E-2,5.5939580133128608E-2,-6.1189507894694461E-3,null,7.3366177609232253E-2,3.9926698914595882E-2,5.6514148418158605E-2]
[1,null,null,null,null,"Bursaries: Employees",null,-0.28701825557809335,0.84447605500237088,0.6146529562982006,5.5086769622671561E-2,5.4926814546552016E-2,8.9564998451281408E-3,null,0.28531687043659448,3.9427773685629219E-2,0.15585208963711694]
[1,null,null,null,null,"Catering: Departmental activities",null,2.2980721700444886,-0.49250599520383698,-0.36015948021264033,-5.0773136395106944E-3,5.6367432150313146E-2,9.2129085581760251E-3,null,2.3106719164453171E-2,1.983296201607998E-2,2.1468529061976493E-2]
[1,null,null,null,null,"Communication (G&S)",null,-0.24706328154604018,0.43370368936549109,-0.14689204514770215,3.1651579413811692E-3,5.7203256136808323E-2,-2.7353324637675591E-3,null,-2.7087110557139304E-2,1.885830093211216E-2,-4.3794028382573291E-3]
[1,null,null,null,null,"Computer services",null,5.2776814609338807E-2,0.21944859954164331,9.2392527571460992E-3,3.8369331296484122E-2,5.6001804084963913E-2,-9.2210766044212855E-3,null,9.0179425483754683E-2,2.801098960159365E-2,5.8638951689787167E-2]
[1,null,null,null,null,"Consultants: Business and advisory services",null,0.52035499104380389,0.46955497242007183,-0.15254546117124013,-1.1008385293485246E-2,5.5958954737162392E-2,1.5806076713755779E-2,null,0.23713117288345531,1.9882526439176873E-2,0.1232668721800001]
[1,null,null,null,null,"Infrastructure and planning services",null,{"$f":"IF(ISERROR(H111/G111-1),0,H111/G111-1)","v":-1},0,0.30933633295838026,5.6701030927835072E-2,5.5284552845528356E-2,5.6575281891735107E-2,null,-0.59379737525550247,5.6186761167855259E-2,-0.34499936289590338]
[0,null,null,null,null,"Laboratory services",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,0.60022714366837016,1.2324343506032647,-0.5627086313781593,6.2159214830970644E-2,5.6125941136208057E-2,2.5388117539321353E-2,null,0.16031812995069394,4.7766568798047526E-2,0.10260715838987999]
[0,null,null,null,null,"Science and technological services",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Contractors",null,-0.19618320610687023,0.1473171889838556,0.42348680807035688,-1.6063381305422286E-2,5.5846938021718362E-2,7.1475745813276426E-4,null,9.495937786153541E-2,1.3038920263096054E-2,5.3202955693156584E-2]
[1,null,null,null,null,"Agency and support/outsourced services",null,20.194323144104803,9.4042443597403942,-0.99040537061607625,5.366357069143457E-2,5.5827619980411303E-2,-2.2390433212102545E-2,null,0.28376668072568201,2.837965355781491E-2,0.14899936221642118]
[1,null,null,null,null,"Entertainment",null,0.8787878787878789,0.41935483870967749,0.25,3.6363636363636376E-2,4.3859649122806932E-2,9.2857307554710111E-3,null,0.49380158218572157,2.9728666449629904E-2,0.24024606879620891]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,5.4838823074489396E-2,4.0423901089745806E-2,-0.31518257527226134,2.1562207670720257E-2,5.855958976237341E-2,-2.4132469803378465E-3,null,-9.0804921864956478E-2,2.5597454156423449E-2,-3.4356091788048881E-2]
[0,null,null,null,null,"Housing",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,{"$f":"IF(ISERROR(H121/G121-1),0,H121/G121-1)","v":0},0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,0.36308623298033282,5.4106548279689193E-2,-0.16899183995788369,3.5476718403547602E-2,5.720403793208928E-2,-8.2019644706454731E-4,null,6.0891680503320833E-2,3.0340883962431509E-2,4.5504697205221101E-2]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,{"$f":"IF(ISERROR(H131/G131-1),0,H131/G131-1)","v":6.1262959472196066E-2},2.0031576869942835E-2,0.15739576279384737,4.212637913741224E-2,5.5983317292268131E-2,3.3058169224073897E-3,null,7.8051488787489909E-2,3.35629326202318E-2,5.5572857867615344E-2]
[1,null,null,null,null,"Operating leases",null,3.1532631414451284E-2,-0.15998276751771778,-0.26677224464032101,8.9545814405730839E-2,5.3043717504638321E-2,2.9214971410527202E-3,null,-0.14032026855814861,4.7899450944829169E-2,-5.0864646867310959E-2]
[1,null,null,null,null,"Rental and hiring",null,37.043478260869563,-0.4285714285714286,-0.94399999999999995,0,7.1428571428571397E-2,-2.0367446839991032E-2,null,6.7767583149812571E-2,1.6269309768453422E-2,4.1700256657734247E-2]
[1,null,null,null,null,"Property payments",null,4.5686578626390917E-2,-0.10271733652059967,-0.34512919274594767,5.6022546256586203E-2,5.5997772156598735E-2,6.3231624081721005E-3,null,-0.14985015390800227,3.9181054596346465E-2,-6.007467656903509E-2]
[0,null,null,null,null,"Transport provided: Departmental activity",null,0,0,0,0,0,0,null,{"$f":"IF(ISERROR((J135/G135)^(1/3)-1),0,((J135/G135)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M135/J135)^(1/3)-1),0,((M135/J135)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M135/G135)^(1/6)-1),0,((M135/G135)^(1/6)-1))","v":0}]
[{"$f":"A136","v":1},null,null,null,null,"Travel and subsistence",null,0.66921683618538541,0.47941692024009175,-0.6140888993752629,-6.101969749328795E-2,5.326482370093566E-2,6.4057797853738219E-3,null,-1.5920458790502967E-2,-1.5590271483586493E-3,-8.7657519594033229E-3]
[1,null,null,null,null,"Training and development",null,-0.62402475114339517,2.5871198568872988,0.32425693197686023,5.2722753634104169E-2,5.5662874722758771E-2,1.4483349669986323E-2,null,0.21327467578607462,4.0785885678810363E-2,0.12372557059527711]
[1,null,null,null,null,"Operating payments",null,-8.3658121534830099E-2,0.67998562271610852,-0.45838682071031234,-9.5463822503126794E-3,5.543738367455453E-2,-1.6043600565905369E-2,null,-5.8795255086995346E-2,9.4407282426403061E-3,-2.527419079496418E-2]
[1,null,null,null,null,"Venues and facilities",null,0.36984048676204573,8.4753901560624234E-2,-0.58156263833554678,-4.5755091245702206E-2,9.9223946784922301E-2,1.6808667412342437E-2,null,-0.14648617915868833,2.171183489832762E-2,-6.6166410968817813E-2]
[1,null,null,null,null,"Interest and rent on land",null,0,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,{"$f":"IF(ISERROR(H141/G141-1),0,H141/G141-1)","v":0},-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,"Rent on land",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,3.3710188887356995E-2,9.8966322107369109E-2,-0.1986771041932156,-0.12169632714880729,1.9572340058630733E-2,5.6060887949260119E-2,null,-3.0836809863563963E-2,-1.8439136249867705E-2,-2.4657671366020484E-2]
[0,null,null,null,null,"Provinces and municipalities",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provinces",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipalities",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"IF(ISERROR(H151/G151-1),0,H151/G151-1)","v":0.25},0,0,6.6666666666666652E-2,6.25E-2,5.2705882352941158E-2,null,7.7217345015941907E-2,6.0608013189561438E-2,6.8880418040620839E-2]
[0,null,null,null,null,"Social security funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,0.25,0,0,6.6666666666666652E-2,6.25E-2,5.2705882352941158E-2,null,7.7217345015941907E-2,6.0608013189561438E-2,6.8880418040620839E-2]
[1,null,null,null,null,"Higher education institutions",null,1.3333333333333419E-2,7.7763157894736867E-2,-8.4360883896960059E-2,0,0,5.600000000000005E-2,null,0,1.8328673931897743E-2,9.1227249110474862E-3]
[0,null,null,null,null,"Foreign governments and international organisations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",null,-0.96418604651162787,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,"Public corporations",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Other transfers to public corporations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Private enterprises",null,-0.96418604651162787,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},null,{"$f":"IF(ISERROR(H161/G161-1),0,H161/G161-1)","v":0},0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",null,-0.96418604651162787,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Non-profit institutions",null,0.41290322580645156,-0.26255707762557079,2.1671826625387025E-2,2.1212121212121238E-2,5.6379821958457033E-2,5.651685393258421E-2,null,2.1058790679847617E-2,4.4569872738717375E-2,3.2747428483459018E-2]
[1,null,null,null,null,"Households",null,0.51411557123952356,0.1580480699198834,-0.32578616352201262,-0.30130597014925375,5.5273698264352467E-2,5.6149797570850257E-2,null,5.7371883593121398E-2,-7.9989984026883398E-2,-1.3697448287782299E-2]
[1,null,null,null,null,"Social benefits",null,1.3896103896103895,0.16689311594202905,-0.53037065786920246,-0.7376033057851239,5.1968503937007915E-2,5.6886227544910239E-2,null,9.4051585121155412E-2,-0.33677160474374468,-0.14817485530922114]
[1,null,null,null,null,"Other transfers to households",null,-8.8235294117647078E-2,0.14209881584320128,5.112620664998202E-2,5.7823129251700633E-2,5.5948553054662398E-2,5.600000000000005E-2,null,3.0576987822422019E-2,5.6590201235450222E-2,4.3502538066830576E-2]
[1,null,null,null,null,"Payments for capital assets",null,-0.14502765068737944,-0.22116989332405812,0.12604222576402568,5.4647930372009101E-2,5.1709326516037546E-2,1.5320795567496548E-2,null,{"$f":"IF(ISERROR((J167/G167)^(1/3)-1),0,((J167/G167)^(1/3)-1))","v":-9.1517653763599327E-2},{"$f":"IF(ISERROR((M167/J167)^(1/3)-1),0,((M167/J167)^(1/3)-1))","v":4.0404376630985173E-2},{"$f":"IF(ISERROR((M167/G167)^(1/6)-1),0,((M167/G167)^(1/6)-1))","v":-2.7791684299945274E-2}]
[1,null,null,null,null,"Buildings and other fixed structures",null,-0.19735559538408332,-0.31240083834446553,0.30807885141294444,-0.47250145909736319,5.5998447698589304E-2,1.4699845574117631E-6,null,-0.10292074220815961,-0.17719852740692343,-0.14086198178416609]
[1,null,null,null,null,"Buildings",null,-0.19735559538408332,-0.31240083834446553,0.30807885141294444,5.4997081805273629E-2,5.5998447698589304E-2,1.4699845574117631E-6,null,-0.10292074220815961,3.6664895204516768E-2,-3.5650180292999711E-2]
[0,null,null,null,null,"Other fixed structures",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Machinery and equipment",null,{"$f":"IF(ISERROR(H171/G171-1),0,H171/G171-1)","v":0.15344663781273082},0.19927516336280271,-0.31945970695970693,5.2815716880844965E-2,2.9524539877300526E-2,4.6233147113594164E-2,null,-1.9930824435079764E-2,4.2811581952447497E-2,1.0953751362388076E-2]
[1,null,null,null,null,"Transport equipment",null,-0.35776032544211533,-0.21571214920383563,0.45888951205832873,4.7055205289866286E-2,-1.7330004405933352E-2,8.6775668808847684E-2,null,-9.7601551117972862E-2,3.7940346844653305E-2,-3.2200558470563911E-2]
[1,null,null,null,null,"Other machinery and equipment",null,0.45843726825321918,0.30830213100355941,-0.44204575567529369,5.5187917550580945E-2,4.8670707555662274E-2,3.0708938995078316E-2,null,2.1091817451180939E-2,4.4804408519093952E-2,3.2880066791768359E-2]
[0,null,null,null,null,"Heritage assets",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Specialised military assets",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Biological assets",null,{"$f":"IF(ISERROR(H176/G176-1),0,H176/G176-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR((J176/G176)^(1/3)-1),0,((J176/G176)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M176/J176)^(1/3)-1),0,((M176/J176)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M176/G176)^(1/6)-1),0,((M176/G176)^(1/6)-1))","v":0}]
[0,null,null,null,null,"Land and sub-soil assets",null,{"$f":"IF(ISERROR(H177/G177-1),0,H177/G177-1)","v":0},0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Software and other intangible assets",null,{"$f":"IF(ISERROR(H178/G178-1),0,H178/G178-1)","v":2.0481611208406303},-0.12984774490089057,-0.7857378672829316,5.7010785824345156E-2,5.5393586005830997E-2,3.3640220994475136,null,-0.17169007673485481,0.69483309884271294,0.184840526843016]
[{"$f":"A179","v":1},null,null,null,null,"Payments for financial assets",null,{"$f":"IF(ISERROR(H179/G179-1),0,H179/G179-1)","v":-0.63126312631263126},-1,0,0,0,0,null,{"$f":"IF(ISERROR((J179/G179)^(1/3)-1),0,((J179/G179)^(1/3)-1))","v":-1},{"$f":"IF(ISERROR((M179/J179)^(1/3)-1),0,((M179/J179)^(1/3)-1))","v":0},{"$f":"IF(ISERROR((M179/G179)^(1/6)-1),0,((M179/G179)^(1/6)-1))","v":-1}]
[{"$f":"A180","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71","v":1}]
[1,null,null,null,null,"Total economic classification",null,{"$f":"IF(ISERROR(H181/G181-1),0,H181/G181-1)","v":5.4304906013860732E-2},{"$f":"IF(ISERROR(I181/H181-1),0,I181/H181-1)","v":0.11636830669352638},-0.15436498368075746,4.7735814860181192E-2,2.6839573117559024E-2,9.634759098720469E-3,null,{"$f":"IF(ISERROR((J181/G181)^(1/3)-1),0,((J181/G181)^(1/3)-1))","v":-1.5670738209757618E-3},{"$f":"IF(ISERROR((M181/J181)^(1/3)-1),0,((M181/J181)^(1/3)-1))","v":2.7952136842110065E-2},{"$f":"IF(ISERROR((M181/G181)^(1/6)-1),0,((M181/G181)^(1/6)-1))","v":1.3085021091146398E-2},null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,"Percentage cut-off",null,0.03,null,null,null,null,null,null,1]
[1,null,null,null,null,"PAYMENTS - GROWTH IN REAL TERMS (EXCLUDING INFLATION)",null,null,null,null,null,null,"REAL GROWTH",null,null,null,null,null,null,1]
[1,null,null,null,null,{"$f":"F$67","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,"AVERAGE ANNUAL",null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"REAL GROWTH",null,null,null,null,2]
[1,null,null,null,null,null,{"$f":"G$69","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,null,2]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,{"$f":"G309&\" - \"&J309","v":"2014/15 - 2017/18"},{"$f":"J309&\" - \"&M309","v":"2017/18 - 2020/21"},{"$f":"G309&\" - \"&M309","v":"2014/15 - 2020/21"},null,null,2]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F191=0,\"\",F191)","v":"Administration"},null,{"$f":"IF(ISERROR(H431/G431-1),0,H431/G431-1)","v":-9.5153059032675236E-2},{"$f":"IF(ISERROR(I431/H431-1),0,I431/H431-1)","v":-0.12444539607811067},-0.12088796934886081,-2.1242141205838894E-2,5.6483276886447609E-3,-2.4190136960667408E-2,null,{"$f":"IF(ISERROR(((J71/J$10)/(G71/G$10))^(1/3)-1),0,(((J71/J$10)/(G71/G$10))^(1/3)-1))","v":-0.11359092440160579},{"$f":"IF(ISERROR(((M71/M$10)/(J71/J$10))^(1/3)-1),0,(((M71/M$10)/(J71/J$10))^(1/3)-1))","v":-1.3352089557144176E-2},{"$f":"IF(ISERROR(((M71/M$10)/(G71/G$10))^(1/6)-1),0,(((M71/M$10)/(G71/G$10))^(1/6)-1))","v":-6.4813568192556015E-2},null,null,2]
[{"$f":"A72","v":1},null,null,null,null,"Economic Statistics",null,5.2914711440736228E-2,-1.3038669896589528E-2,-5.0118040564394506E-2,-1.8001681212481579E-2,1.7556451361435244E-2,-5.088527316610969E-2,null,-4.3172340978818724E-3,-1.7507321244570662E-2,-1.0934265146250732E-2,null,null,2]
[1,null,null,null,null,"Population and Social Statistics",null,-9.4183767846667266E-3,-0.2740479642912752,-1.8317383081428718E-2,0.49604970919281488,-0.33552824296859096,-5.2074115347087613E-2,null,-0.10959054079195041,-1.9609763360473598E-2,-6.5682741024734925E-2,null,null,2]
[1,null,null,null,null,"Methodology, Standards and Research",null,-2.1032169330078676E-2,0.15048543631196476,-0.10493712432802593,-4.3761333719699813E-2,1.8556720656930592E-2,-5.0715074730987464E-2,null,2.6923393348237123E-3,-2.5797212445734963E-2,-1.1655084477442013E-2,null,null,2]
[1,null,null,null,null,"Statistical Support and Informatics",null,-4.2376108836129411E-2,6.9542496492126959E-2,-1.7032041494266403E-2,-1.9535250304348661E-2,1.0384143521697586E-2,-5.232006796938915E-2,null,2.2532189017248072E-3,-2.0825570882753497E-2,-9.3533811449114657E-3,null,null,2]
[1,null,null,null,null,"Statistical Collection and Outreach",null,3.2686532731502016E-2,-3.5512020664052568E-2,-5.6290689886337342E-2,-1.428607666857673E-2,1.6181514941690622E-2,-5.3878671610032902E-2,null,-2.0432147263240386E-2,-1.7747812153738218E-2,-1.9090897944897711E-2,null,null,2]
[1,null,null,null,null,"Survey Operations",null,0.43970513591669658,1.0741985719557023,-0.65483852235306794,-0.21908818588278001,-9.0807293739142536E-2,-5.1189944153244293E-2,null,1.014116131211984E-2,-0.12337792052881325,-5.8983504188757641E-2,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0,null,null,2]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,{"$f":"IF(ISERROR(H447/G447-1),0,H447/G447-1)","v":0},0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Direct charge against the National Revenue Fund",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Total",null,2.5062432217395347E-3,5.0253381391486718E-2,-0.19482298853619961,-6.2315092183881093E-3,-2.6746229642141683E-2,-4.3292474771608691E-2,null,-5.356488105161672E-2,-2.5541153899904967E-2,-3.9655231742762198E-2]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},null,4.3097409955139332E-2,0.10223508484612842,-0.22312919670041642,-6.0591519042413333E-3,-3.0213794265218419E-2,-4.4377901680127674E-2,null,-3.6948971822199694E-2,-2.7011795810984562E-2,-3.1993135122946104E-2]
[1,null,null,null,null,"Compensation of employees",null,3.4194159466530705E-2,2.841303057044664E-2,-8.5819004347501004E-2,1.9737039580620674E-3,-4.1260984793209721E-2,-4.1890457402550374E-2,null,-9.3187424210782188E-3,-2.7273762733752149E-2,-1.8337302320731386E-2]
[1,null,null,null,null,"Salaries and wages",null,2.7632244235706649E-2,3.1568361003137424E-2,-0.10268805467742903,2.9091654548607515E-3,-5.0574509933649758E-2,-4.2883967724415828E-2,null,-1.6533143426351149E-2,-3.0467527259400273E-2,-2.3525190641215499E-2]
[1,null,null,null,null,"Social contributions",null,8.0323015273092935E-2,7.3135867654157138E-3,2.9699116804613901E-2,-3.6086646328793437E-3,1.4681060558897174E-2,-3.6306681674984853E-2,null,3.8666728553300889E-2,-8.6368277849513397E-3,1.4739347267477942E-2]
[1,null,null,null,null,"Goods and services",null,6.1054526795868203E-2,0.24737039865508303,-0.44562456792574923,-2.7523435224359516E-2,2.0033881159009503E-4,-5.094223102079698E-2,null,-9.8057114387716471E-2,-2.6312495299617877E-2,-6.2871130700752231E-2]
[1,null,null,null,null,"Administrative fees",null,-0.55550630179252569,0.30974016975650098,-2.462000834807343E-2,-7.471418471932445E-3,6.5091883339474244E-4,-4.6877342229758923E-2,null,-0.1719150987760637,-1.8120623754533494E-2,-9.8290797267740371E-2]
[1,null,null,null,null,"Advertising",null,{"$f":"IF(ISERROR(H463/G463-1),0,H463/G463-1)","v":0.76792221417164863},0.24930226611949502,-0.36021919141604775,-0.43338078472926223,1.9091173682588281E-3,-3.7378794948170091E-2,null,{"$f":"IF(ISERROR(((J103/J$10)/(G103/G$10))^(1/3)-1),0,(((J103/J$10)/(G103/G$10))^(1/3)-1))","v":0.12215787872234518},{"$f":"IF(ISERROR(((M103/M$10)/(J103/J$10))^(1/3)-1),0,(((M103/M$10)/(J103/J$10))^(1/3)-1))","v":-0.18242986811943884},{"$f":"IF(ISERROR(((M103/M$10)/(G103/G$10))^(1/6)-1),0,(((M103/M$10)/(G103/G$10))^(1/6)-1))","v":-4.2167673912683945E-2}]
[1,null,null,null,null,"Minor assets",null,0.75805899054367898,17.576669879584546,-0.93397979036671341,1.8149302014563107E-2,8.1665376404238543E-4,-5.2600307587321038E-2,null,0.29189158279879934,-1.1675085434299293E-2,0.12995957370065736]
[1,null,null,null,null,"Audit costs: External",null,0.15620553927646696,-0.13035896381086076,4.757350446597175E-2,1.6408150906255248E-2,8.3518841652985287E-4,-5.8220341175248325E-2,null,1.7465890140940799E-2,-1.4189732446027836E-2,1.5130160846046348E-3]
[1,null,null,null,null,"Bursaries: Employees",null,-0.32204749687782341,0.73524024468178939,0.53740256353406624,7.4080872332382697E-4,-1.2472582073674854E-4,-4.3935178210768311E-2,null,0.21837831391780727,-1.466269425571165E-2,9.5679517565716354E-2]
[1,null,null,null,null,"Catering: Departmental activities",null,2.136035811088222,-0.52256142405930917,-0.39077158869525874,-5.6324311486103174E-2,1.2407129013487506E-3,-4.3692210996044256E-2,null,-3.0176084882363452E-2,-3.3237817439672135E-2,-3.1708161307589799E-2]
[1,null,null,null,null,"Communication (G&S)",null,-0.28405553583655596,0.3487951410312895,-0.18770758035325996,-4.8506397440331361E-2,2.0329192668884222E-3,-5.5014099427401209E-2,null,-7.7755849088289031E-2,-3.4161758429901101E-2,-5.6210474197305071E-2]
[1,null,null,null,null,"Computer services",null,1.0532279085140317E-3,0.14722892742719118,-3.9046125450201807E-2,-1.5115539050152615E-2,8.9416520055296544E-4,-6.11598468575002E-2,null,3.3403513825818409E-2,-2.5485363761394986E-2,3.5272040974592134E-3]
[1,null,null,null,null,"Consultants: Business and advisory services",null,0.44565899460464742,0.38252319567914816,-0.19309051806344046,-6.1949882400727518E-2,8.5355195346292767E-4,-3.7444670949810077E-2,null,0.17270209952267135,-3.3190832284617056E-2,6.4790655865084146E-2]
[1,null,null,null,null,"Infrastructure and planning services",null,-1,0,0.24669330766502062,2.2719218132907226E-3,2.1434384252438932E-4,1.1873244721498644E-3,null,-0.61495217216196751,1.2241773392100974E-3,-0.37909807967491038]
[0,null,null,null,null,"Laboratory services",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",null,0.52160697816134571,1.1002224009743853,-0.58363011165454637,7.4489627265588165E-3,1.0118241380616677E-3,-2.8364941391917586E-2,null,9.9889435277842553E-2,-6.7578391833004181E-3,4.5206467333045008E-2]
[0,null,null,null,null,"Science and technological services",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Contractors",null,-0.2356752304880666,7.9369371231772234E-2,0.3553824426158092,-6.6744503035472302E-2,7.4738084991055054E-4,-5.1744870667940868E-2,null,3.7934529058404332E-2,-3.9678306106106342E-2,-1.6257990631330932E-3]
[1,null,null,null,null,"Agency and support/outsourced services",null,19.153032724809055,8.7880715119946853,-0.99086440974609069,-6.0908333335463194E-4,7.2907092396867768E-4,-7.3638837359205955E-2,null,0.21690885718719377,-2.5135884597431546E-2,8.9183536685780052E-2]
[1,null,null,null,null,"Entertainment",null,0.78648184925492082,0.33529607550784735,0.19019582314669581,-1.7017923599878415E-2,-1.0614349280740343E-2,-4.3623206295554273E-2,null,0.4160052628990798,-2.3857072580005689E-2,0.17568002558877649]
[1,null,null,null,null,"Fleet services (including government motor transport)",null,3.0139286015471445E-3,-2.119335200725514E-2,-0.34794652917677493,-3.1056952565910123E-2,3.3184723849251085E-3,-5.4708898360394609E-2,null,-0.13815527376975401,-2.7773301964575725E-2,-8.4626604929946447E-2]
[0,null,null,null,null,"Housing",null,{"$f":"IF(ISERROR(H479/G479-1),0,H479/G479-1)","v":0},0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Consumable supplies",null,0.29611694948749578,-8.3210352355734818E-3,-0.20875004713364165,-1.7859157726023422E-2,2.0336602640460555E-3,-5.3199358975466793E-2,null,5.6410576031791226E-3,-2.327671406942422E-2,-8.9232934586361834E-3]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",null,9.1224431396785821E-3,-4.0377977133090992E-2,0.10202208208393682,-1.1552011193493694E-2,8.7664314436830537E-4,-4.9289640134872914E-2,null,2.1907193032738137E-2,-2.0222336628462845E-2,6.2072823432091084E-4]
[1,null,null,null,null,"Operating leases",null,-1.9147215211439694E-2,-0.20973129248479094,-0.30185231052454609,3.3424919013480103E-2,-1.9095531140866928E-3,-4.9653813043543771E-2,null,-0.18509188994955628,-6.6318720504162654E-3,-0.10027574016716512]
[1,null,null,null,null,"Rental and hiring",null,35.174378258931156,-0.46241326830203544,-0.94667922712302799,-5.1508522771812726E-2,1.5515883991557233E-2,-7.1721900300341868E-2,null,1.2158867231126802E-2,-3.6616021864434689E-2,-1.2529678411391187E-2]
[1,null,null,null,null,"Property payments",null,-5.6886603235103417E-3,-0.15585730467901304,-0.37646040040441742,1.6283848851810223E-3,8.9034367907525613E-4,-4.6430470413911684E-2,null,-0.19412546440224399,-1.4896574404832053E-2,-0.10900630438971992]
[0,null,null,null,null,"Transport provided: Departmental activity",null,{"$f":"IF(ISERROR(H495/G495-1),0,H495/G495-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J135/J$10)/(G135/G$10))^(1/3)-1),0,(((J135/J$10)/(G135/G$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M135/M$10)/(J135/J$10))^(1/3)-1),0,(((M135/M$10)/(J135/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M135/M$10)/(G135/G$10))^(1/6)-1),0,(((M135/M$10)/(G135/G$10))^(1/6)-1))","v":0}]
[{"$f":"A136","v":1},null,null,null,null,"Travel and subsistence",null,0.58720716371653525,0.39180108719844386,-0.63255217594439483,-0.10938518578723833,-1.6999853833239431E-3,-4.6352184017993792E-2,null,-6.7170750063703544E-2,-5.3516595341727702E-2,-6.0368474110979897E-2]
[1,null,null,null,null,"Training and development",null,-0.64249665146617629,2.3746790701275984,0.26090005536953376,-1.5014402938634541E-3,5.7292292640731546E-4,-3.8698057786181184E-2,null,0.15008803494603606,-1.3375256642307098E-2,6.5225474872520284E-2]
[1,null,null,null,null,"Operating payments",null,-0.12867857405683747,0.58049146537716467,-0.48429940499856894,-6.0563184974596673E-2,3.5919916800142282E-4,-6.7624719383114651E-2,null,-0.10781265185679667,-4.3089252898893204E-2,-7.601749915603484E-2]
[1,null,null,null,null,"Venues and facilities",null,0.3025393625350381,2.0511283114035272E-2,-0.60158207991875545,-9.4906836858159149E-2,4.1860752822380221E-2,-3.6494638220233577E-2,null,-0.19093668350517323,-3.145671865580435E-2,-0.11478090882927916]
[1,null,null,null,null,"Interest and rent on land",null,-4.9130628622381045E-2,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",null,-4.9130628622381045E-2,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,"Rent on land",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",null,-1.7076642506039019E-2,3.3881998358707976E-2,-0.23701506913516013,-0.16693645188242956,-3.363422087255119E-2,6.9989617071408716E-4,null,-8.1310266231439554E-2,-6.9518285544572955E-2,-7.5433075148386042E-2]
[0,null,null,null,null,"Provinces and municipalities",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provinces",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Provincial agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipalities",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Municipal agencies and funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"IF(ISERROR(H511/G511-1),0,H511/G511-1)","v":0.18858671422202389},-5.922321952856191E-2,-4.7843341482643131E-2,1.1724242376732974E-2,7.0532516249608435E-3,-2.4792327887985799E-3,null,2.1116490984613323E-2,5.4153531624585582E-3,1.323550934780493E-2]
[0,null,null,null,null,"Social security funds",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",null,0.18858671422202389,-5.922321952856191E-2,-4.7843341482643131E-2,1.1724242376732974E-2,7.0532516249608435E-3,-2.4792327887985799E-3,null,2.1116490984613323E-2,5.4153531624585582E-3,1.323550934780493E-2]
[1,null,null,null,null,"Higher education institutions",null,-3.6452370337346385E-2,1.3934553794940685E-2,-0.1281681188035434,-5.1508522771812726E-2,-5.218517494121333E-2,6.42200099211232E-4,null,-5.2079419525591031E-2,-3.4663824330632531E-2,-4.3411254512445763E-2]
[0,null,null,null,null,"Foreign governments and international organisations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",null,-0.96594560855996436,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,"Public corporations",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Subsidies on products and production (pc)",null,0,0,0,0,0,0,null,0,0,0]
[0,null,null,null,null,"Other transfers to public corporations",null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Private enterprises",null,-0.96594560855996436,-1,0,0,0,0,null,-1,0,-1]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},null,0,0,0,0,0,0,null,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",null,-0.96594560855996436,-1,0,0,0,0,null,-1,0,-1]
[1,null,null,null,null,"Non-profit institutions",null,0.3434864021399906,-0.30623082170713578,-2.72083674590472E-2,-3.1389006588184332E-2,1.2524561451872085E-3,1.1319594327634519E-3,null,-3.2117358440260868E-2,-9.7881833420052633E-3,-2.1016430775976591E-2]
[1,null,null,null,null,"Households",null,0.43972612141759027,8.9464734850390748E-2,-0.35804280633295194,-0.3372946674963504,2.0405570956594232E-4,7.8414495798506678E-4,null,2.3045696729107057E-3,-0.12786610734640247,-6.5043430969478289E-2]
[1,null,null,null,null,"Social benefits",null,1.2722073290062585,9.7785948770226394E-2,-0.55283929485503513,-0.75111897188433929,-2.9286564735913068E-3,1.4819696828549667E-3,null,3.7074013636992698E-2,-0.37128514686720671,-0.19252007073140309]
[1,null,null,null,null,"Other transfers to households",null,-0.13303086727334745,7.4460046949208714E-2,8.3681660387169288E-4,3.3362225100892484E-3,8.4369308458365211E-4,6.42200099211232E-4,null,-2.3094863479801719E-2,1.6066229109921171E-3,-1.0821222076414783E-2]
[1,null,null,null,null,"Payments for capital assets",null,{"$f":"IF(ISERROR(H527/G527-1),0,H527/G527-1)","v":-0.18703297966386234},-0.26729471970718066,7.2168603032922052E-2,3.2457343419722839E-4,-3.1743086755074978E-3,-3.7904512610661745E-2,null,{"$f":"IF(ISERROR(((J167/J$10)/(G167/G$10))^(1/3)-1),0,(((J167/J$10)/(G167/G$10))^(1/3)-1))","v":-0.13883088700483803},{"$f":"IF(ISERROR(((M167/M$10)/(J167/J$10))^(1/3)-1),0,(((M167/M$10)/(J167/J$10))^(1/3)-1))","v":-1.3736912456032702E-2},{"$f":"IF(ISERROR(((M167/M$10)/(G167/G$10))^(1/6)-1),0,(((M167/M$10)/(G167/G$10))^(1/6)-1))","v":-7.8403934318235002E-2}]
[1,null,null,null,null,"Buildings and other fixed structures",null,-0.23679001954309997,-0.3531226744428464,0.24549598823857122,-0.49967212970354458,8.9098396778863886E-4,-5.2420766072165725E-2,null,-0.14964010922240667,-0.22001604470066882,-0.18558789852027957]
[1,null,null,null,null,"Buildings",null,-0.23679001954309997,-0.3531226744428464,0.24549598823857122,6.557405929108473E-4,8.9098396778863886E-4,-5.2420766072165725E-2,null,-0.14964010922240667,-1.7281796138110872E-2,-8.5853324405132048E-2,null,null,{"$f":"T71","v":1}]
[0,null,null,null,null,"Other fixed structures",null,0,0,0,0,0,0,null,0,0,0,null,null,1]
[1,null,null,null,null,"Machinery and equipment",null,9.6777079414619882E-2,0.12825022708781542,-0.35201902859233192,-1.4132654466341155E-3,-2.4201378342468383E-2,-8.6126532722836657E-3,null,-7.0972258193425453E-2,-1.1454974965164455E-2,-4.1675549575073689E-2,null,null,1]
[1,null,null,null,null,"Transport equipment",null,-0.38931396437937771,-0.26216020076512092,0.38909136294747526,-6.8770615951518899E-3,-6.8610810035491077E-2,2.9804541904523862E-2,null,-0.14459793851654257,-1.6072717340607667E-2,-8.2583286648504117E-2,null,null,1]
[1,null,null,null,null,"Other machinery and equipment",null,0.38678332845763075,0.23082026668944988,-0.46874015111821066,8.3674667088540211E-4,-6.0543567738560178E-3,-2.3323048884508424E-2,null,-3.2086051684007355E-2,-9.5658524982588089E-3,-2.0890697493178512E-2,null,null,1]
[0,null,null,null,null,"Heritage assets",null,0,0,0,0,0,0,null,0,0,0,null,null,1]
[0,null,null,null,null,"Specialised military assets",null,0,0,0,0,0,0,null,0,0,0,null,null,1]
[0,null,null,null,null,"Biological assets",null,{"$f":"IF(ISERROR(H539/G539-1),0,H539/G539-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J176/J$10)/(G176/G$10))^(1/3)-1),0,(((J176/J$10)/(G176/G$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M176/M$10)/(J176/J$10))^(1/3)-1),0,(((M176/M$10)/(J176/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M176/M$10)/(G176/G$10))^(1/6)-1),0,(((M176/M$10)/(G176/G$10))^(1/6)-1))","v":0},null,null,2]
[0,null,null,null,null,"Land and sub-soil assets",null,{"$f":"IF(ISERROR(H540/G540-1),0,H540/G540-1)","v":0},0,0,0,0,0,null,0,0,0,null,null,2]
[1,null,null,null,null,"Software and other intangible assets",null,{"$f":"IF(ISERROR(H541/G541-1),0,H541/G541-1)","v":2.5062432217395347E-3},5.0253381391486718E-2,-0.19482298853619961,-6.2315092183881093E-3,-2.6746229642141683E-2,-4.3292474771608913E-2,null,-0.21482797672579046,0.60663619115973466,0.12315884401025778,null,null,2]
[{"$f":"A179","v":1},null,null,null,null,"Payments for financial assets",null,{"$f":"IF(ISERROR(H539/G539-1),0,H539/G539-1)","v":0},0,0,0,0,0,null,{"$f":"IF(ISERROR(((J176/J$10)/(G176/G$10))^(1/3)-1),0,(((J176/J$10)/(G176/G$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M176/M$10)/(J176/J$10))^(1/3)-1),0,(((M176/M$10)/(J176/J$10))^(1/3)-1))","v":0},{"$f":"IF(ISERROR(((M176/M$10)/(G176/G$10))^(1/6)-1),0,(((M176/M$10)/(G176/G$10))^(1/6)-1))","v":0},null,null,{"$f":"T78","v":2}]
[{"$f":"A180","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,"Total economic classification",null,2.5062432217395347E-3,5.0253381391486718E-2,-0.19482298853619961,-6.2315092183881093E-3,-2.6746229642141683E-2,-4.3292474771608913E-2,null,{"$f":"IF(ISERROR(((J181/J$10)/(G181/G$10))^(1/3)-1),0,(((J181/J$10)/(G181/G$10))^(1/3)-1))","v":-5.356488105161672E-2},{"$f":"IF(ISERROR(((M181/M$10)/(J181/J$10))^(1/3)-1),0,(((M181/M$10)/(J181/J$10))^(1/3)-1))","v":-2.5541153899905078E-2},{"$f":"IF(ISERROR(((M181/M$10)/(G181/G$10))^(1/6)-1),0,(((M181/M$10)/(G181/G$10))^(1/6)-1))","v":-3.9655231742762198E-2},null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"\"PAYMENTS - CONSTANT PRICES (\"&$AA$9&\")\"","v":"PAYMENTS - CONSTANT PRICES (2016/17)"},null,null,null,null,null,null,{"$f":"\"CONSTANT PRICES (\"&$AA$9&\")\"","v":"CONSTANT PRICES (2016/17)"},null,null,null,null,null,null,2]
[1,null,null,null,null,{"$f":"F$67","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[1,null,null,null,null,null,{"$f":"G$69","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,null,2]
[1,null,null,null,null,null,"Audited",null,null,{"$f":"J$70","v":"Budget"},"Medium-term estimates",null,null,null,null,null,null,null,null,2]
[{"$f":"A71","v":1},null,null,null,null,{"$f":"IF(F311=0,\"\",F311)","v":"Administration"},{"$f":"IF(ISERROR((G71/G$10)*100),\"\",(G71/G$10)*100)","v":939930.15941485297},{"$f":"IF(ISERROR((H71/H$10)*100),\"\",(H71/H$10)*100)","v":850492.92946945957},744653,{"$f":"IF(ISERROR((J71/J$10)*100),\"\",(J71/J$10)*100)","v":654633.41096046276},640727.59560678061,644346.63502592512,628759.80167450279,null,null,null,null,null,null,2]
[1,null,null,null,null,"Economic Statistics",220735.24568642143,232415.38751671842,229385,217888.67326513637,213966.31082920684,{"$f":"IF(ISERROR((L72/L$10)*100),\"\",(L72/L$10)*100)","v":217722.79995826556},206643.91580789897,null,null,null,null,null,null,2]
[1,null,null,null,null,"Population and Social Statistics",172964.05157539371,171335.01096745412,124381,122102.66557494881,182671.65732506971,121380.15710262852,115059.39280081863,null,null,null,null,null,null,2]
[1,null,null,null,null,"Methodology, Standards and Research",63137.479369842411,61809.561212661538,71111,63648.816151909748,60863.459067422205,61992.885275550885,58848.911466011792,null,null,null,null,null,null,2]
[1,null,null,null,null,"Statistical Support and Informatics",244393.91447861944,234037.45135978574,250313,246049.6585974457,241243.01692944506,243748.11904084776,{"$f":"IF(ISERROR((M75/M$10)*100),\"\",(M75/M$10)*100)","v":230995.20088521985},null,null,null,null,null,null,2]
[1,null,null,null,null,"Statistical Collection and Outreach",592659.49052888178,612031.47436468943,590297,557068.77463216474,549110.44740809954,557995.88631747209,527931.80919882376,null,null,null,null,null,null,2]
[1,null,null,null,null,"Survey Operations",176800.59246061501,254540.7209986622,527968,182234.21503029545,142308.85145353558,129386.16977791437,122762.89897278075]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",{"$f":"IF(ISERROR((G81/G$10)*100),\"\",(G81/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"Direct charge against the National Revenue Fund",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",{"$f":"IF(ISERROR((G91/G$10)*100),\"\",(G91/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[0,null,null,null,null,"",0,0,0,0,0,0,0]
[1,null,null,null,null,"Total",2410620.9335146262,2416662.5358894309,2538108,2043626.2142123636,2030891.3386195595,1976572.6524986043,1891001.9308060568]
[1,null,null,null,null,{"$f":"F97","v":"Current payments"},1980937.2973555874,2066310.5641551469,2277560,1769369.8667629997,1758648.9859654955,1705513.5273187989,1629826.4156893175]
[1,null,null,null,null,"Compensation of employees",1324199.0782070507,1369478.9526526956,1408390,1287523.3724670231,1290064.5624433586,1236835.2281501244,1185023.634711328]
[1,null,null,null,null,"Salaries and wages",1159288.1852963232,1191321.9195720004,1228930,1102733.5689652672,1105941.6033700162,1050009.1487643428,1004980.5903183913]
[1,null,null,null,null,"Social contributions",164910.89291072753,178157.03308069528,179460,184789.80350175602,184122.9590733425,186826.07938578157,180043.04439293654]
[1,null,null,null,null,"Goods and services",{"$f":"IF(ISERROR((G101/G$10)*100),\"\",(G101/G$10)*100)","v":656706.91869842401},696801.84886312892,869170.00000000012,481846.49429597659,468584.42352213658,468678.29916867468,444802.78097798984]
[1,null,null,null,null,"Administrative fees",1408.5202550637648,626.07837717342773,819.99999999999989,799.81159315457967,793.83586604341883,794.35258875925069,757.11545060488834]
[1,null,null,null,null,"Advertising",4130.5415416354053,7302.4761480160405,9123,5836.7203167113967,3307.1978856097835,3313.5117145334698,3189.6566395975638]
[1,null,null,null,null,"Minor assets",1316.8546511627897,2315.1081587160024,43007,2839.3311556987578,2890.8630343628934,2893.2238685412367,2741.0394031369888]
[1,null,null,null,null,"Audit costs: External",6589.8626219054704,7619.2356665180469,6626.0000000000009,6941.2220405915305,7055.1146593073809,7061.0070093481245,6649.9127722230569]
[1,null,null,null,null,"Bursaries: Employees",3306.6689797449335,2241.7645118145315,3890,5980.4959721475179,5984.9263757334884,5984.1799008792259,5721.263890488799]
[1,null,null,null,null,"Catering: Departmental activities",4522.9150412603112,14184.0235399019,6772,4125.6948013557076,3893.3178822675522,3898.1483719931334,3727.8296508301232]
[1,null,null,null,null,"Communication (G&S)",38350.87650037506,27457.097726259439,37034,30082.437469197372,28623.246801342568,28681.435551245919,27103.552204109077]
[1,null,null,null,null,"Computer services",77374.712678169482,77456.205884975381,88860,85390.361292495072,84099.639951871723,84174.838923295727,79026.718665492212]
[1,null,null,null,null,"Consultants: Business and advisory services",13729.718867216792,19848.491573785086,27441.000000000004,22142.403093821133,20770.683826089407,20788.412683843926,20009.997411328532]
[1,null,null,null,null,"Infrastructure and planning services",{"$f":"IF(ISERROR((G111/G$10)*100),\"\",(G111/G$10)*100)","v":19414.104182295556},0,889,1108.3103505142033,1110.8283449754324,1111.0664441912795,1112.3856405706524]
[0,null,null,null,null,"Laboratory services",0,0,0,0,0,0,0]
[1,null,null,null,null,"Legal services (G&S)",1968.5747374343571,2995.3970575122567,6291,2619.3829675812485,2638.8946536733442,2641.5647509817327,2566.6369216371804]
[0,null,null,null,null,"Science and technological services",0,0,0,0,0,0,0]
[1,null,null,null,null,"Contractors",11715.311327831949,8954.3026304056966,9665,13099.771307881796,12225.433582058886,12234.57063699997,11601.49436171062]
[1,null,null,null,null,"Agency and support/outsourced services",511.9859339834955,10318.069282211312,100994,922.63980210331874,922.077837577168,922.75009771818134,854.79985334912078]
[1,null,null,null,null,"Entertainment",36.88981620405098,65.902987070887136,88,104.73723243690924,102.9548222172352,101.86202377408495,97.418475697305382]
[1,null,null,null,null,"Fleet services (including government motor transport)",31800.139441110252,31895.982790905004,31220,20357.109359101087,19724.879579356439,19790.336047536504,18707.628564193776]
[0,null,null,null,null,"Housing",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Clothing material and accessories",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Farming supplies",{"$f":"IF(ISERROR((G121/G$10)*100),\"\",(G121/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Food and food supplies",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Fuel, oil and gas",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Learner and teacher support material",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Materials and supplies",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medical supplies",0,0,0,0,0,0,0]
[0,null,null,null,null,"Inventory: Medicine",0,0,0,0,0,0,0]
[0,null,null,null,null,"Medsas inventory interface",0,0,0,0,0,0,0]
[0,null,null,null,null,{"$f":"F129","v":"Inventory: Other supplies"},0,0,0,0,0,0,0]
[{"$f":"A130","v":1},null,null,null,null,"Consumable supplies",2955.6567891972968,3830.8768613464067,3799,3005.9585709392954,2952.2746827029987,2958.2786064137613,2800.9000808817118]
[1,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"IF(ISERROR((G131/G$10)*100),\"\",(G131/G$10)*100)","v":10674.571361590388},10771.949531876937,10337,11391.602262501656,11260.006345653408,11269.87735302187,10714.389153927268]
[1,null,null,null,null,"Operating leases",228909.13465866446,224526.1621934906,177436,123876.53342976664,128017.09652732724,127772.64108199715,121428.24224963185]
[1,null,null,null,null,"Rental and hiring",25.711084021005231,930.08247882300384,500,26.66038643848599,25.287149316513908,25.679501791786123,23.837719124513189]
[1,null,null,null,null,"Property payments",74236.842554388539,73814.534373606701,62310,38852.752450800748,38916.019685639316,38950.668317781194,37142.170464850366]
[0,null,null,null,null,"Transport provided: Departmental activity",0,0,0,0,0,0,0]
[1,null,null,null,null,"Travel and subsistence",88254.972711927912,140078.92492197931,194962,71638.362673528885,63802.187062991368,63693.724277560184,60741.381049055359]
[1,null,null,null,null,"Training and development",8310.2695048762107,2970.9491752117665,10026,12641.783955134946,12622.803071318391,12630.034964593475,12141.277141692148]
[1,null,null,null,null,"Operating payments",20364.296417854446,17743.847793134173,28044,14462.307486220132,13586.424082772688,13591.304314999334,12672.196174646988]
[1,null,null,null,null,"Venues and facilities",6797.7870405101212,8854.3851983949971,9036,3600.1043258541258,3258.4298119279351,3394.8301368741254,3270.937039209758]
[1,null,null,null,null,"Interest and rent on land",31.300450112528104,29.762639322336121,0,0,0,0,0]
[1,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"IF(ISERROR((G141/G$10)*100),\"\",(G141/G$10)*100)","v":31.300450112528104},29.762639322336121,0,0,0,0,0]
[0,null,null,null,null,"Rent on land",0,0,0,0,0,0,0]
[1,null,null,null,null,"Transfers and subsidies",16215.868904726167,15938.956308515364,16479,12573.228675721697,10474.298491890298,10122.003622929031,10129.087974504673]
[0,null,null,null,null,"Provinces and municipalities",0,0,0,0,0,0,{"$f":"IF(ISERROR((M144/M$10)*100),\"\",(M144/M$10)*100)","v":0}]
[0,null,null,null,null,"Provinces",0,0,0,0,0,0,0]
[0,null,null,null,null,"Provincial Revenue Funds",0,0,0,0,0,0,0]
[0,null,null,null,null,"Provincial agencies and funds",0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipalities",0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipal bank accounts",0,0,0,0,0,0,0]
[0,null,null,null,null,"Municipal agencies and funds",0,0,0,0,0,0,0]
[1,null,null,null,null,"Departmental agencies and accounts",{"$f":"IF(ISERROR((G151/G$10)*100),\"\",(G151/G$10)*100)","v":13.414478619654901},15.944271065537208,15,14.282349877760353,14.44979960943652,14.551717682012136,14.515640586401551]
[0,null,null,null,null,"Social security funds",0,0,0,0,0,0,0]
[1,null,null,null,null,"Departmental agencies (non-business entities)",13.414478619654901,15.944271065537208,15,14.282349877760353,14.44979960943652,14.551717682012136,14.515640586401551]
[1,null,null,null,null,"Higher education institutions",8384.0491372843153,8078.4306732055184,8191,7141.1749388801763,6773.3435669233686,6419.8754479465306,6423.9982925961258]
[0,null,null,null,null,"Foreign governments and international organisations",0,0,0,0,0,0,0]
[1,null,null,null,null,"Public corporations and private enterprises",2403.4274193548367,81.847258136424344,0,0,0,0,0]
[0,null,null,null,null,"Public corporations",0,0,0,0,0,0,0]
[0,null,null,null,null,"Subsidies on products and production (pc)",0,0,0,0,0,0,0]
[0,null,null,null,null,"Other transfers to public corporations",0,0,0,0,0,0,0]
[1,null,null,null,null,"Private enterprises",2403.4274193548367,81.847258136424344,0,0,0,0,0]
[0,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},{"$f":"IF(ISERROR((G161/G$10)*100),\"\",(G161/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Other transfers to private enterprises",2403.4274193548367,81.847258136424344,0,0,0,0,0]
[1,null,null,null,null,"Non-profit institutions",346.54069767441831,465.57271511368646,323,314.21169731072774,304.34890427375672,304.73008792919535,305.07503002667363]
[1,null,null,null,null,"Households",5068.4371717929434,7297.1613909941952,7950,5103.5596896530324,3382.1562210837355,3382.846369371292,3385.4990112954724]
[1,null,null,null,null,"Social benefits",2065.8297074268548,4693.9934016941543,5153,2304.2191136120036,573.47642199951179,571.7969065637709,572.64429224404864]
[1,null,null,null,null,"Other transfers to households",3002.6074643660891,2603.1679893000414,2797,2799.3405760410292,2808.6797990842238,2811.0494628075207,2812.8547190514237]
[1,null,null,null,null,"Payments for capital assets",409741.89581770403,333106.64814979897,244069,261683.11877364223,261768.05416217403,260937.12155687631,251046.42714223391]
[1,null,null,null,null,"Buildings and other fixed structures",711034.43923480809,542668.58047258074,351040,437218.91171126801,218752.80694983271,218947.71219373378,207470.30539079019]
[1,null,null,null,null,"Buildings",355517.21961740404,271334.29023629037,175520,218609.45585563401,218752.80694983271,218947.71219373378,207470.30539079019]
[0,null,null,null,null,"Other fixed structures",0,0,0,0,0,0,0]
[1,null,null,null,null,"Machinery and equipment",{"$f":"IF(ISERROR((G171/G$10)*100),\"\",(G171/G$10)*100)","v":52948.064984996199},58072.224074899626,65520.000000000007,42455.713246630417,42395.712054086747,41369.677386567448,41013.374699250708]
[1,null,null,null,null,"Transport equipment",19785.238090772677,12082.568613464096,8915,12383.749500676742,12298.585692581657,11454.769765922729,11796.173931417847]
[1,null,null,null,null,"Other machinery and equipment",33162.826894223523,45989.655461435526,56604.999999999993,30071.963745953679,30097.126361505092,29914.907620644713,29217.200767832863]
[0,null,null,null,null,"Heritage assets",0,0,0,0,0,0,0]
[0,null,null,null,null,"Specialised military assets",0,0,0,0,0,0,0]
[0,null,null,null,null,"Biological assets",{"$f":"IF(ISERROR((G176/G$10)*100),\"\",(G176/G$10)*100)","v":0},0,0,0,0,0,0]
[0,null,null,null,null,"Land and sub-soil assets",{"$f":"IF(ISERROR((G177/G$10)*100),\"\",(G177/G$10)*100)","v":0},0,0,0,0,0,0]
[1,null,null,null,null,"Software and other intangible assets",{"$f":"IF(ISERROR((G178/G$10)*100),\"\",(G178/G$10)*100)","v":1276.6112153038248},3700.133838609001,3029,617.9496713777645,619.53515825459078,619.73197657510514,2562.7470521930145]
[1,null,null,null,null,"Payments for financial assets",{"$f":"IF(ISERROR((G176/G$10)*100),\"\",(G176/G$10)*100)","v":0},{"$f":"IF(ISERROR((H176/H$10)*100),\"\",(H176/H$10)*100)","v":0},0,0,0,0,0]
[1]
[1,null,null,null,null,"Total economic classification",{"$f":"IF(ISERROR((G181/G$10)*100),\"\",(G181/G$10)*100)","v":2410620.9335146262},2416662.5358894309,2538108,2043626.2142123636,2030891.3386195595,1976572.6524986043,1891001.9308060564]
[1,null,null,null,null,null,{"$f":"+G541-G456","v":0},{"$f":"+H541-H456","v":0},0,0,0,0,0]
[1]
[1]
[1]
[]
[0,null,null,null,null,"COMPOSITION OF SPENDING (…selected items)"]
[0,null,null,null,null,{"$f":"F$67","v":"Statistics South Africa"},9,10,11,13,21,30,39,"OG"]
[0,null,null,null,null,null,9,10,12,20,25,34,43,"REV"]
[0,null,null,null,null,null,{"$f":"G$69","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[0,null,null,null,null,null,"Audited",null,{"$f":"I70","v":"Audited outcome"},{"$f":"J$70","v":"Budget"},"Medium-term estimates"]
[0,null,null,null,null,"Original"]
[0,null,null,null,null,{"$f":"F97","v":"Current payments"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,G$548,4))","v":1772059},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,H$548,4))","v":1943937},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X553,I$548,4))","v":2235704},1858276,1947320,1992461,2009375.567103833,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($X$96:$X$181),MATCH(F553,$F$96:$F$181,0))","v":59}]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},1184570,1288374,{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X554,I$548,4))","v":1408390},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X554,J$548,4))","v":1352218},1428465,1444929,1460988.4311038333,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(($X$96:$X$181),MATCH(F554,$F$96:$F$181,0))","v":60}]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},587461,655535,827314,506058,518855,547532,548387.13599999994,null,null,null,null,null,null,null,null,null,null,63]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},28,28,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,102]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},14506,14995,16673,13205,11598,11825,12487.92,null,null,null,null,null,null,null,null,null,null,105]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},366537,313379,285731,274832,289851,304839,309509.37600000005,null,null,null,null,null,null,null,null,null,null,129]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X559,G$548,4))","v":636060},510530,460720,459188,484442,511570,511570.75200000004,null,null,null,null,null,null,null,null,null,null,130]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},47365,54633,52344,44589,46944,48330,50564.448000000004,null,null,null,null,null,null,null,null,null,null,133]
[0,null,null,null,null,"Total economic classification",2156435,2273540,2538108,2146313,2248769,2309125,2331372.863103833,null,null,null,null,null,null,null,null,null,null,143]
[0,null,null,null,null,"Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,G$549,4))","v":1772059},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,H$549,4))","v":1943937},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,I$549,4))","v":2277560},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,J$549,4))","v":1857891},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,K$549,4))","v":1947320},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,L$549,4))","v":1992461},{"$f":"INDIRECT($Z$10&\"!\"&ADDRESS($X564,M$549,4))","v":2009375.567103833}]
[0,null,null,null,null,"Compensation of employees",1184570,1288374,1408390,1352218,1428465,1444929,1460988.4311038333,null,null,null,null,null,null,null,null,null,null,{"$f":"X553","v":59}]
[0,null,null,null,null,"Goods and services",587461,655535,869170,505673,518855,547532,548387.13599999994,null,null,null,null,null,null,null,null,null,null,60]
[0,null,null,null,null,"Interest and rent on land",28,28,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,63]
[0,null,null,null,null,"Transfers and subsidies",14506,14995,16479,13505,11598,11825,12487.92,null,null,null,null,null,null,null,null,null,null,102]
[0,null,null,null,null,"Payments for capital assets",366537,313379,244069,306081,289851,304839,309509.37600000005,null,null,null,null,null,null,null,null,null,null,105]
[0,null,null,null,null,"Buildings and other fixed structures",636060,510530,351040,260843,484442,511570,511570.75200000004,null,null,null,null,null,null,null,null,null,null,129]
[0,null,null,null,null,"Machinery and equipment",47365,54633,65520,44589,46944,48330,50564.448000000004,null,null,null,null,null,null,null,null,null,null,130]
[0,null,null,null,null,"Total economic classification",2156435,2273540,2538108,2177477,2248769,2309125,2331372.863103833,null,null,null,null,null,null,null,null,null,null,133]
[0,null,null,null,null,"Change (Revised less Original)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G563-G553","v":0},0,41856,-385,0,0,0]
[0,null,null,null,null,"Compensation of employees",0,0,0,0,0,0,0]
[0,null,null,null,null,"Goods and services",0,0,41856,-385,0,0,0]
[0,null,null,null,null,"Interest and rent on land",0,0,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",0,0,-194,300,0,0,0]
[0,null,null,null,null,"Payments for capital assets",0,0,-41662,31249,0,0,0]
[0,null,null,null,null,"Buildings and other fixed structures",0,0,-109680,-198345,0,0,0]
[0,null,null,null,null,"Machinery and equipment",0,0,13176,0,0,0,0]
[0,null,null,null,null,"Total economic classification",0,0,0,31164,0,0,0]
[0,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G563","v":1772059},1943937,2277560,1857891,1947320,1992461,2009375.567103833]
[0,null,null,null,null,{"$f":"F554","v":"Compensation of employees"},1184570,1288374,1408390,1352218,1428465,1444929,1460988.4311038333]
[0,null,null,null,null,"Goods and services",587461,655535,869170,505673,518855,547532,548387.13599999994]
[0,null,null,null,null,"Interest and rent on land",28,28,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",14506,14995,16479,13505,11598,11825,12487.92]
[0,null,null,null,null,"Payments for capital assets",366537,313379,244069,306081,289851,304839,309509.37600000005]
[0,null,null,null,null,"Buildings and other fixed structures",636060,510530,351040,260843,484442,511570,511570.75200000004]
[0,null,null,null,null,"Machinery and equipment",47365,54633,65520,44589,46944,48330,50564.448000000004]
[0,null,null,null,null,"Total economic classification",2156435,2273540,2538108,2177477,2248769,2309125,2331372.863103833]
[0,null,null,null,null,"Real Revised"]
[0,null,null,null,null,{"$f":"F553","v":"Current payments"},{"$f":"G583/(1+G$9)","v":1677673.2618154539},1848430.1531876945,2142675.5641305284,1769003.2864494706,1847016.4234359937,1888484.074151455,1904039.7616405112]
[0,null,null,null,null,{"$f":"F554","v":"Compensation of employees"},1121475.8739684923,1225075.3754792686,1324980.6098481687,1287523.3724670231,1354886.8780187627,1369525.1273573674,1384400.2632757905]
[0,null,null,null,null,"Goods and services",556170.87921980501,623328.15336602752,817694.9542823598,481479.91398244735,492129.54541723116,518958.94679408759,519639.49836472096]
[0,null,null,null,null,"Interest and rent on land",26.508627156789199,26.624342398573333,0,0,0,0,0]
[0,null,null,null,null,"Transfers and subsidies",13733.362340585147,14258.286223807398,15503.060565388827,12858.875673276903,11000.604152892516,11207.910306320153,11833.276272218696]
[0,null,null,null,null,"Payments for capital assets",347014.02400600153,297982.49273294688,229614.4480328834,291437.06219565106,274921.20316606731,288930.92345609545,293284.22628027847]
[0,null,null,null,null,"Buildings and other fixed structures",602181.33533383347,485447.34016941581,330250.28101669363,248363.39927764289,459489.10821137752,484873.63005532348,484753.10870046215]
[0,null,null,null,null,"Machinery and equipment",44842.183045761441,51948.846366473459,61639.694656488617,42455.713246630417,44525.983907000023,45807.89049509116,47913.750467350539]
[0,null,null,null,null,"Total economic classification",2041576.1215303827,2161839.5506018717,2387793.0727288006,2073299.2243183984,2132938.2307549533,2188622.9079138706,2209157.2641930082]
[0,null,null,null,null,"Nominal Original"]
[0,null,null,null,null,{"$f":"$F$97","v":"Current payments"},{"$f":"G553","v":1772059},1943937,2235704,1858276,1947320,1992461,2009375.567103833]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},1184570,1288374,1408390,1352218,1428465,1444929,1460988.4311038333]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},587461,655535,827314,506058,518855,547532,548387.13599999994]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},28,28,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},14506,14995,16673,13205,11598,11825,12487.92]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},366537,313379,285731,274832,289851,304839,309509.37600000005]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},{"$f":"G559","v":636060},510530,460720,459188,484442,511570,511570.75200000004]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},47365,54633,52344,44589,46944,48330,50564.448000000004]
[0,null,null,null,null,"Total economic classification",2156435,2273540,2538108,2146313,2248769,2309125,2331372.863103833]
[0,null,null,null,null,"Real Original"]
[0,null,null,null,null,{"$f":"$F$97","v":"Current payments"},{"$f":"G603/(1+G$9)","v":1677673.2618154539},1848430.1531876945,2103298.4112071157,1769369.8667629997,1847016.4234359937,1888484.074151455,1904039.7616405112]
[0,null,null,null,null,{"$f":"$F$98","v":"Compensation of employees"},1121475.8739684923,1225075.3754792686,1324980.6098481687,1287523.3724670231,1354886.8780187627,1369525.1273573674,1384400.2632757905]
[0,null,null,null,null,{"$f":"$F$101","v":"Goods and services"},556170.87921980501,623328.15336602752,778317.8013589473,481846.49429597653,492129.54541723116,518958.94679408759,519639.49836472096]
[0,null,null,null,null,{"$f":"$F$140","v":"Interest and rent on land"},26.508627156789199,26.624342398573333,0,0,0,0,0]
[0,null,null,null,null,{"$f":"$F$143","v":"Transfers and subsidies"},13733.362340585147,14258.286223807398,15685.571260800287,12573.228675721695,11000.604152892516,11207.910306320153,11833.276272218696]
[0,null,null,null,null,{"$f":"$F$167","v":"Payments for capital assets"},347014.02400600153,297982.49273294688,268809.09026088443,261683.1187736422,274921.20316606731,288930.92345609545,293284.22628027847]
[0,null,null,null,null,{"$f":"$F$168","v":"Buildings and other fixed structures"},602181.33533383347,485447.34016941581,433434.67829880095,437218.91171126801,459489.10821137752,484873.63005532348,484753.10870046215]
[0,null,null,null,null,{"$f":"$F$171","v":"Machinery and equipment"},44842.183045761441,51948.846366473459,49244.019796996952,42455.713246630417,44525.983907000023,45807.89049509116,47913.750467350539]
[0,null,null,null,null,"Total economic classification",{"$f":"G611/(1+G$9)","v":2041576.1215303827},2161839.5506018717,2387793.0727288006,2043626.2142123636,2132938.2307549533,2188622.9079138706,2209157.2641930082]
[0,null,null,null,null,"GRAPHS",{"$f":"$L30","v":"Nominal Revised"},{"$f":"$L$29","v":"Goods and services"},{"$f":"$L$31","v":"Real Revised"},{"$f":"F31","v":"Nominal Original"},{"$f":"$L$45","v":"Nominal Revised"},{"$f":"$L$46","v":"Real Revised"},{"$f":"F32","v":"Nominal Revised"},null,null,null,null,null,null,null,null,null,null,"Nominal Original"]
[0,null,null,null,null,{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0),1)","v":"Nominal Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,2)","v":587461},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,3)","v":655535},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,4)","v":869170},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,5)","v":505673},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,6)","v":518855},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,7)","v":547532},{"$f":"INDEX($F$582:$M$621,MATCH($G$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,8)","v":548387.13599999994},null,null,null,null,null,null,null,null,null,null,"Nominal Revised"]
[0,null,null,null,null,{"$f":"INDEX($F$582:$M$621,MATCH($I$622,$F$582:$F$621,0),1)","v":"Real Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($I$622,$F$582:$F$621,0)+MATCH($H$622,$F$582:$F$591,0)-1,COLUMN()-5)","v":556170.87921980501},623328.15336602752,817694.9542823598,481479.91398244735,492129.54541723116,518958.94679408759,519639.49836472096,null,null,null,null,null,null,null,null,null,null,"Real Original"]
[0,null,null,null,null,{"$f":"\"Total \" & $K$622","v":"Total Nominal Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,2)","v":2156435},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,3)","v":2273540},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,4)","v":2538108},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,5)","v":2177477},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,6)","v":2248769},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,7)","v":2309125},{"$f":"INDEX($F$582:$M$621,MATCH($K$622,$F$582:$F$621,0)+9,8)","v":2331372.863103833},null,null,null,null,null,null,null,null,null,null,"Real Revised"]
[0,null,null,null,null,{"$f":"\"Total \" & $L$622","v":"Total Real Revised"},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,2)","v":2041576.1215303827},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,3)","v":2161839.5506018717},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,4)","v":2387793.0727288006},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,5)","v":2073299.2243183984},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,6)","v":2132938.2307549533},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,7)","v":2188622.9079138706},{"$f":"INDEX($F$582:$M$621,MATCH($L$622,$F$582:$F$621,0)+9,8)","v":2209157.2641930082}]
[0,null,null,null,null,{"$f":"M426","v":"CONSTANT PRICES (2016/17)"},{"$f":"G541","v":2410620.9335146262},{"$f":"H541","v":2416662.5358894309},2538108,2043626.2142123636,2030891.3386195595,1976572.6524986043,1891001.9308060564]
[0,null,null,null,{"$f":"O628 & \"- \" & F628","v":"NO- Goods and services"},{"$f":"$F$30","v":"Goods and services"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,2)","v":587461},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,3)","v":655535},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,4)","v":827314},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,5)","v":506058},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,6)","v":518855},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,7)","v":547532},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,8)","v":548387.13599999994},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,{"$f":"O629 & \"- \" & F629","v":"NO- Current payments"},{"$f":"$F$29","v":"Current payments"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,2)","v":1772059},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,3)","v":1943937},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,4)","v":2235704},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,5)","v":1858276},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,6)","v":1947320},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,7)","v":1992461},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,8)","v":2009375.567103833},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"NO- Transfers and subsidies",{"$f":"$G$30","v":"Transfers and subsidies"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,2)","v":14506},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,3)","v":14995},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,4)","v":16673},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,5)","v":13205},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,6)","v":11598},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,7)","v":11825},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,8)","v":12487.92},null,{"$f":"LEFT($J$622,1)&MID($J$622,FIND(\" \",$J$622)+1,1)","v":"NO"}]
[0,null,null,null,"NO- Compensation of employees",{"$f":"$G$29","v":"Compensation of employees"},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,2)","v":1184570},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,3)","v":1288374},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,4)","v":1408390},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,5)","v":1352218},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,6)","v":1428465},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,7)","v":1444929},{"$f":"INDEX($F$582:$M$621,MATCH($J$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,8)","v":1460988.4311038333},null,"NO"]
[0,null,null,null,"- "]
[0,null,null,null,"NR- Goods and services",{"$f":"$F$30","v":"Goods and services"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,2)","v":587461},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,3)","v":655535},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,4)","v":869170},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,5)","v":505673},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,6)","v":518855},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,7)","v":547532},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$628,$F$582:$F$591,0)-1,8)","v":548387.13599999994},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Current payments",{"$f":"$F$29","v":"Current payments"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,2)","v":1772059},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,3)","v":1943937},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,4)","v":2277560},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,5)","v":1857891},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,6)","v":1947320},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,7)","v":1992461},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$629,$F$582:$F$591,0)-1,8)","v":2009375.567103833},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Transfers and subsidies",{"$f":"$G$30","v":"Transfers and subsidies"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,2)","v":14506},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,3)","v":14995},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,4)","v":16479},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,5)","v":13505},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,6)","v":11598},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,7)","v":11825},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$630,$F$582:$F$591,0)-1,8)","v":12487.92},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0,null,null,null,"NR- Compensation of employees",{"$f":"$G$29","v":"Compensation of employees"},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,2)","v":1184570},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,3)","v":1288374},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,4)","v":1408390},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,5)","v":1352218},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,6)","v":1428465},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,7)","v":1444929},{"$f":"INDEX($F$582:$M$621,MATCH($M$622,$F$582:$F$621,0)+MATCH($F$631,$F$582:$F$591,0)-1,8)","v":1460988.4311038333},null,{"$f":"LEFT($M$622,1)&MID($M$622,FIND(\" \",$M$622)+1,1)","v":"NR"}]
[0]
[0]
[0,null,null,null,null,"Nominal",1,2,3,4,5,6,7]
[0,null,{"$f":"F640& \" \"&D640","v":"Compensation of employees Original"},"Original",null,"Compensation of employees",{"$f":"INDEX($G$603:$M$610,MATCH($F640,$F$603:$F$610,0),G$639)","v":1184570},1288374,1408390,1352218,1428465,1444929,1460988.4311038333]
[0,null,{"$f":"F641& \" \"&D641","v":"Compensation of employees Revised"},"Revised",null,"Compensation of employees",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),I$639)","v":1408390},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),J$639)","v":1352218},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),K$639)","v":1428465},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),L$639)","v":1444929},{"$f":"INDEX($G$583:$M$590,MATCH($F641,$F$583:$F$590,0),M$639)","v":1460988.4311038333}]
[0,null,"Goods and services Original","Original",null,"Goods and services",{"$f":"INDEX($G$603:$M$610,MATCH($F642,$F$603:$F$610,0),G$639)","v":587461},655535,827314,506058,518855,547532,548387.13599999994]
[0,null,"Goods and services Revised","Revised",null,"Goods and services",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),I$639)","v":869170},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),J$639)","v":505673},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),K$639)","v":518855},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),L$639)","v":547532},{"$f":"INDEX($G$583:$M$590,MATCH($F643,$F$583:$F$590,0),M$639)","v":548387.13599999994}]
[0,null,"Buildings and other fixed structures Original","Original",null,"Buildings and other fixed structures",{"$f":"INDEX($G$603:$M$610,MATCH($F644,$F$603:$F$610,0),G$639)","v":636060},{"$f":"INDEX($G$603:$M$610,MATCH($F644,$F$603:$F$610,0),H$639)","v":510530},460720,459188,484442,511570,511570.75200000004]
[0,null,"Buildings and other fixed structures Revised","Revised",null,"Buildings and other fixed structures",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),I$639)","v":351040},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),J$639)","v":260843},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),K$639)","v":484442},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),L$639)","v":511570},{"$f":"INDEX($G$583:$M$590,MATCH($F645,$F$583:$F$590,0),M$639)","v":511570.75200000004}]
[0,null,"Machinery and equipment Original","Original",null,"Machinery and equipment",{"$f":"INDEX($G$603:$M$610,MATCH($F646,$F$603:$F$610,0),G$639)","v":47365},54633,52344,44589,46944,48330,50564.448000000004]
[0,null,"Machinery and equipment Revised","Revised",null,"Machinery and equipment",null,null,{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),I$639)","v":65520},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),J$639)","v":44589},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),K$639)","v":46944},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),L$639)","v":48330},{"$f":"INDEX($G$583:$M$590,MATCH($F647,$F$583:$F$590,0),M$639)","v":50564.448000000004}]
[0]
[0,null,null,null,null,"% of Total (Selected items)"]
[0,null,null,"Original",null,"Compensation of employees",{"$f":"IF(ISERROR(G640/SUMIF($D$640:$D$647,$D650,G$640:G$647)),\"\",G640/SUMIF($D$640:$D$647,$D650,G$640:G$647))","v":0.48242363129292481},0.51348626105588047,0.51237136055134513,0.57247572344905051,0.57629464728773805,0.56611466794861698,0.56814400693693112]
[0,null,null,"Revised",null,"Compensation of employees","","",0.52276439059878554,0.62506523528848901,0.57629464728773805,0.56611466794861698,0.56814400693693112]
[0,null,null,"Original",null,"Goods and services",0.23924721110864947,0.26126591823590556,0.30097629192423658,0.21424498095512676,0.20932494616142455,0.21451981126494254,0.213254847312042]
[0,null,null,"Revised",null,"Goods and services","","",0.32261740382759491,0.23374826597784981,0.20932494616142455,0.21451981126494254,0.213254847312042]
[0,null,null,"Original",null,"Buildings and other fixed structures",0.25903946150938972,0.20347363487377007,0.16760963457083319,0.19440207311182264,0.19544149245614445,0.20043011157120799,0.19893782228886298]
[0,null,null,"Revised",null,"Buildings and other fixed structures","","",0.13029857615844878,0.12057515220796894,0.19544149245614445,0.20043011157120799,0.19893782228886298]
[0,null,null,"Original",null,"Machinery and equipment",1.9289696089036006E-2,2.177418583444397E-2,1.9042712953585023E-2,1.8877222484000148E-2,1.8938914094692956E-2,1.8935409215232485E-2,1.9663323462163942E-2]
[0,null,null,"Revised",null,"Machinery and equipment","","",2.4319629415170817E-2,2.0611346525692187E-2,1.8938914094692956E-2,1.8935409215232485E-2,1.9663323462163942E-2]
[0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"PERSONNEL TRENDS"]
[null,null,null,null,null,null,"Revised estimates",null,"Medium-term expenditure estimate"]
[null,null,null,null,null,null,{"$f":"MyYear0","v":"2017/18"},null,{"$f":"MyYearP1","v":"2018/19"},null,{"$f":"MyYearP2","v":"2019/20"},null,{"$f":"MyYearP3","v":"2020/21"},null,"Trends explanations"]
[null,null,null,null,null,"Salary level","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)","Number \n(% change)","Unit Cost \n(% change)"]
[1,null,null,null,null,1,{"$f":"IF(ISERROR(Personnel!M37/Personnel!I37-1),0,Personnel!M37/Personnel!I37-1)","v":0},{"$f":"IF(ISERROR(Personnel!N37/Personnel!J37-1),0,Personnel!N37/Personnel!J37-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q37/Personnel!M37-1),0,Personnel!Q37/Personnel!M37-1)","v":0},{"$f":"IF(ISERROR(Personnel!R37/Personnel!N37-1),0,Personnel!R37/Personnel!N37-1)","v":0},{"$f":"IF(ISERROR(Personnel!U37/Personnel!Q37-1),0,Personnel!U37/Personnel!Q37-1)","v":0},{"$f":"IF(ISERROR(Personnel!V37/Personnel!R37-1),0,Personnel!V37/Personnel!R37-1)","v":0},{"$f":"IF(ISERROR(Personnel!X37/Personnel!U37-1),0,Personnel!X37/Personnel!U37-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y37/Personnel!V37-1),0,Personnel!Y37/Personnel!V37-1)","v":0}]
[{"$f":"IF(COUNTA(G671:N671)-COUNTIF(G671:N671,\"0\")<>0,1,0)","v":0},null,null,null,null,2,{"$f":"IF(ISERROR(Personnel!M38/Personnel!I38-1),0,Personnel!M38/Personnel!I38-1)","v":0},{"$f":"IF(ISERROR(Personnel!N38/Personnel!J38-1),0,Personnel!N38/Personnel!J38-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q38/Personnel!M38-1),0,Personnel!Q38/Personnel!M38-1)","v":0},{"$f":"IF(ISERROR(Personnel!R38/Personnel!N38-1),0,Personnel!R38/Personnel!N38-1)","v":0},{"$f":"IF(ISERROR(Personnel!U38/Personnel!Q38-1),0,Personnel!U38/Personnel!Q38-1)","v":0},{"$f":"IF(ISERROR(Personnel!V38/Personnel!R38-1),0,Personnel!V38/Personnel!R38-1)","v":0},{"$f":"IF(ISERROR(Personnel!X38/Personnel!U38-1),0,Personnel!X38/Personnel!U38-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y38/Personnel!V38-1),0,Personnel!Y38/Personnel!V38-1)","v":0}]
[{"$f":"IF(COUNTA(G672:N672)-COUNTIF(G672:N672,\"0\")<>0,1,0)","v":0},null,null,null,null,3,{"$f":"IF(ISERROR(Personnel!M39/Personnel!I39-1),0,Personnel!M39/Personnel!I39-1)","v":0},{"$f":"IF(ISERROR(Personnel!N39/Personnel!J39-1),0,Personnel!N39/Personnel!J39-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q39/Personnel!M39-1),0,Personnel!Q39/Personnel!M39-1)","v":0},{"$f":"IF(ISERROR(Personnel!R39/Personnel!N39-1),0,Personnel!R39/Personnel!N39-1)","v":0},{"$f":"IF(ISERROR(Personnel!U39/Personnel!Q39-1),0,Personnel!U39/Personnel!Q39-1)","v":0},{"$f":"IF(ISERROR(Personnel!V39/Personnel!R39-1),0,Personnel!V39/Personnel!R39-1)","v":0},{"$f":"IF(ISERROR(Personnel!X39/Personnel!U39-1),0,Personnel!X39/Personnel!U39-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y39/Personnel!V39-1),0,Personnel!Y39/Personnel!V39-1)","v":0}]
[0,null,null,null,null,4,{"$f":"IF(ISERROR(Personnel!M40/Personnel!I40-1),0,Personnel!M40/Personnel!I40-1)","v":0},{"$f":"IF(ISERROR(Personnel!N40/Personnel!J40-1),0,Personnel!N40/Personnel!J40-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q40/Personnel!M40-1),0,Personnel!Q40/Personnel!M40-1)","v":0},{"$f":"IF(ISERROR(Personnel!R40/Personnel!N40-1),0,Personnel!R40/Personnel!N40-1)","v":0},{"$f":"IF(ISERROR(Personnel!U40/Personnel!Q40-1),0,Personnel!U40/Personnel!Q40-1)","v":0},{"$f":"IF(ISERROR(Personnel!V40/Personnel!R40-1),0,Personnel!V40/Personnel!R40-1)","v":0},{"$f":"IF(ISERROR(Personnel!X40/Personnel!U40-1),0,Personnel!X40/Personnel!U40-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y40/Personnel!V40-1),0,Personnel!Y40/Personnel!V40-1)","v":0}]
[0,null,null,null,null,5,{"$f":"IF(ISERROR(Personnel!M41/Personnel!I41-1),0,Personnel!M41/Personnel!I41-1)","v":0},{"$f":"IF(ISERROR(Personnel!N41/Personnel!J41-1),0,Personnel!N41/Personnel!J41-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q41/Personnel!M41-1),0,Personnel!Q41/Personnel!M41-1)","v":0},{"$f":"IF(ISERROR(Personnel!R41/Personnel!N41-1),0,Personnel!R41/Personnel!N41-1)","v":0},{"$f":"IF(ISERROR(Personnel!U41/Personnel!Q41-1),0,Personnel!U41/Personnel!Q41-1)","v":0},{"$f":"IF(ISERROR(Personnel!V41/Personnel!R41-1),0,Personnel!V41/Personnel!R41-1)","v":0},{"$f":"IF(ISERROR(Personnel!X41/Personnel!U41-1),0,Personnel!X41/Personnel!U41-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y41/Personnel!V41-1),0,Personnel!Y41/Personnel!V41-1)","v":0}]
[0,null,null,null,null,6,{"$f":"IF(ISERROR(Personnel!M42/Personnel!I42-1),0,Personnel!M42/Personnel!I42-1)","v":0},{"$f":"IF(ISERROR(Personnel!N42/Personnel!J42-1),0,Personnel!N42/Personnel!J42-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q42/Personnel!M42-1),0,Personnel!Q42/Personnel!M42-1)","v":0},{"$f":"IF(ISERROR(Personnel!R42/Personnel!N42-1),0,Personnel!R42/Personnel!N42-1)","v":0},{"$f":"IF(ISERROR(Personnel!U42/Personnel!Q42-1),0,Personnel!U42/Personnel!Q42-1)","v":0},{"$f":"IF(ISERROR(Personnel!V42/Personnel!R42-1),0,Personnel!V42/Personnel!R42-1)","v":0},{"$f":"IF(ISERROR(Personnel!X42/Personnel!U42-1),0,Personnel!X42/Personnel!U42-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y42/Personnel!V42-1),0,Personnel!Y42/Personnel!V42-1)","v":0}]
[0,null,null,null,null,7,{"$f":"IF(ISERROR(Personnel!M43/Personnel!I43-1),0,Personnel!M43/Personnel!I43-1)","v":0},{"$f":"IF(ISERROR(Personnel!N43/Personnel!J43-1),0,Personnel!N43/Personnel!J43-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q43/Personnel!M43-1),0,Personnel!Q43/Personnel!M43-1)","v":0},{"$f":"IF(ISERROR(Personnel!R43/Personnel!N43-1),0,Personnel!R43/Personnel!N43-1)","v":0},{"$f":"IF(ISERROR(Personnel!U43/Personnel!Q43-1),0,Personnel!U43/Personnel!Q43-1)","v":0},{"$f":"IF(ISERROR(Personnel!V43/Personnel!R43-1),0,Personnel!V43/Personnel!R43-1)","v":0},{"$f":"IF(ISERROR(Personnel!X43/Personnel!U43-1),0,Personnel!X43/Personnel!U43-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y43/Personnel!V43-1),0,Personnel!Y43/Personnel!V43-1)","v":0}]
[0,null,null,null,null,8,{"$f":"IF(ISERROR(Personnel!M44/Personnel!I44-1),0,Personnel!M44/Personnel!I44-1)","v":0},{"$f":"IF(ISERROR(Personnel!N44/Personnel!J44-1),0,Personnel!N44/Personnel!J44-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q44/Personnel!M44-1),0,Personnel!Q44/Personnel!M44-1)","v":0},{"$f":"IF(ISERROR(Personnel!R44/Personnel!N44-1),0,Personnel!R44/Personnel!N44-1)","v":0},{"$f":"IF(ISERROR(Personnel!U44/Personnel!Q44-1),0,Personnel!U44/Personnel!Q44-1)","v":0},{"$f":"IF(ISERROR(Personnel!V44/Personnel!R44-1),0,Personnel!V44/Personnel!R44-1)","v":0},{"$f":"IF(ISERROR(Personnel!X44/Personnel!U44-1),0,Personnel!X44/Personnel!U44-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y44/Personnel!V44-1),0,Personnel!Y44/Personnel!V44-1)","v":0}]
[0,null,null,null,null,9,{"$f":"IF(ISERROR(Personnel!M45/Personnel!I45-1),0,Personnel!M45/Personnel!I45-1)","v":0},{"$f":"IF(ISERROR(Personnel!N45/Personnel!J45-1),0,Personnel!N45/Personnel!J45-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q45/Personnel!M45-1),0,Personnel!Q45/Personnel!M45-1)","v":0},{"$f":"IF(ISERROR(Personnel!R45/Personnel!N45-1),0,Personnel!R45/Personnel!N45-1)","v":0},{"$f":"IF(ISERROR(Personnel!U45/Personnel!Q45-1),0,Personnel!U45/Personnel!Q45-1)","v":0},{"$f":"IF(ISERROR(Personnel!V45/Personnel!R45-1),0,Personnel!V45/Personnel!R45-1)","v":0},{"$f":"IF(ISERROR(Personnel!X45/Personnel!U45-1),0,Personnel!X45/Personnel!U45-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y45/Personnel!V45-1),0,Personnel!Y45/Personnel!V45-1)","v":0}]
[0,null,null,null,null,10,{"$f":"IF(ISERROR(Personnel!M46/Personnel!I46-1),0,Personnel!M46/Personnel!I46-1)","v":0},{"$f":"IF(ISERROR(Personnel!N46/Personnel!J46-1),0,Personnel!N46/Personnel!J46-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q46/Personnel!M46-1),0,Personnel!Q46/Personnel!M46-1)","v":0},{"$f":"IF(ISERROR(Personnel!R46/Personnel!N46-1),0,Personnel!R46/Personnel!N46-1)","v":0},{"$f":"IF(ISERROR(Personnel!U46/Personnel!Q46-1),0,Personnel!U46/Personnel!Q46-1)","v":0},{"$f":"IF(ISERROR(Personnel!V46/Personnel!R46-1),0,Personnel!V46/Personnel!R46-1)","v":0},{"$f":"IF(ISERROR(Personnel!X46/Personnel!U46-1),0,Personnel!X46/Personnel!U46-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y46/Personnel!V46-1),0,Personnel!Y46/Personnel!V46-1)","v":0}]
[0,null,null,null,null,11,{"$f":"IF(ISERROR(Personnel!M47/Personnel!I47-1),0,Personnel!M47/Personnel!I47-1)","v":0},{"$f":"IF(ISERROR(Personnel!N47/Personnel!J47-1),0,Personnel!N47/Personnel!J47-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q47/Personnel!M47-1),0,Personnel!Q47/Personnel!M47-1)","v":0},{"$f":"IF(ISERROR(Personnel!R47/Personnel!N47-1),0,Personnel!R47/Personnel!N47-1)","v":0},{"$f":"IF(ISERROR(Personnel!U47/Personnel!Q47-1),0,Personnel!U47/Personnel!Q47-1)","v":0},{"$f":"IF(ISERROR(Personnel!V47/Personnel!R47-1),0,Personnel!V47/Personnel!R47-1)","v":0},{"$f":"IF(ISERROR(Personnel!X47/Personnel!U47-1),0,Personnel!X47/Personnel!U47-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y47/Personnel!V47-1),0,Personnel!Y47/Personnel!V47-1)","v":0}]
[0,null,null,null,null,12,{"$f":"IF(ISERROR(Personnel!M48/Personnel!I48-1),0,Personnel!M48/Personnel!I48-1)","v":0},{"$f":"IF(ISERROR(Personnel!N48/Personnel!J48-1),0,Personnel!N48/Personnel!J48-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q48/Personnel!M48-1),0,Personnel!Q48/Personnel!M48-1)","v":0},{"$f":"IF(ISERROR(Personnel!R48/Personnel!N48-1),0,Personnel!R48/Personnel!N48-1)","v":0},{"$f":"IF(ISERROR(Personnel!U48/Personnel!Q48-1),0,Personnel!U48/Personnel!Q48-1)","v":0},{"$f":"IF(ISERROR(Personnel!V48/Personnel!R48-1),0,Personnel!V48/Personnel!R48-1)","v":0},{"$f":"IF(ISERROR(Personnel!X48/Personnel!U48-1),0,Personnel!X48/Personnel!U48-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y48/Personnel!V48-1),0,Personnel!Y48/Personnel!V48-1)","v":0}]
[0,null,null,null,null,13,{"$f":"IF(ISERROR(Personnel!M49/Personnel!I49-1),0,Personnel!M49/Personnel!I49-1)","v":0},{"$f":"IF(ISERROR(Personnel!N49/Personnel!J49-1),0,Personnel!N49/Personnel!J49-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q49/Personnel!M49-1),0,Personnel!Q49/Personnel!M49-1)","v":0},{"$f":"IF(ISERROR(Personnel!R49/Personnel!N49-1),0,Personnel!R49/Personnel!N49-1)","v":0},{"$f":"IF(ISERROR(Personnel!U49/Personnel!Q49-1),0,Personnel!U49/Personnel!Q49-1)","v":0},{"$f":"IF(ISERROR(Personnel!V49/Personnel!R49-1),0,Personnel!V49/Personnel!R49-1)","v":0},{"$f":"IF(ISERROR(Personnel!X49/Personnel!U49-1),0,Personnel!X49/Personnel!U49-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y49/Personnel!V49-1),0,Personnel!Y49/Personnel!V49-1)","v":0}]
[0,null,null,null,null,14,{"$f":"IF(ISERROR(Personnel!M50/Personnel!I50-1),0,Personnel!M50/Personnel!I50-1)","v":0},{"$f":"IF(ISERROR(Personnel!N50/Personnel!J50-1),0,Personnel!N50/Personnel!J50-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q50/Personnel!M50-1),0,Personnel!Q50/Personnel!M50-1)","v":0},{"$f":"IF(ISERROR(Personnel!R50/Personnel!N50-1),0,Personnel!R50/Personnel!N50-1)","v":0},{"$f":"IF(ISERROR(Personnel!U50/Personnel!Q50-1),0,Personnel!U50/Personnel!Q50-1)","v":0},{"$f":"IF(ISERROR(Personnel!V50/Personnel!R50-1),0,Personnel!V50/Personnel!R50-1)","v":0},{"$f":"IF(ISERROR(Personnel!X50/Personnel!U50-1),0,Personnel!X50/Personnel!U50-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y50/Personnel!V50-1),0,Personnel!Y50/Personnel!V50-1)","v":0}]
[0,null,null,null,null,15,{"$f":"IF(ISERROR(Personnel!M51/Personnel!I51-1),0,Personnel!M51/Personnel!I51-1)","v":0},{"$f":"IF(ISERROR(Personnel!N51/Personnel!J51-1),0,Personnel!N51/Personnel!J51-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q51/Personnel!M51-1),0,Personnel!Q51/Personnel!M51-1)","v":0},{"$f":"IF(ISERROR(Personnel!R51/Personnel!N51-1),0,Personnel!R51/Personnel!N51-1)","v":0},{"$f":"IF(ISERROR(Personnel!U51/Personnel!Q51-1),0,Personnel!U51/Personnel!Q51-1)","v":0},{"$f":"IF(ISERROR(Personnel!V51/Personnel!R51-1),0,Personnel!V51/Personnel!R51-1)","v":0},{"$f":"IF(ISERROR(Personnel!X51/Personnel!U51-1),0,Personnel!X51/Personnel!U51-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y51/Personnel!V51-1),0,Personnel!Y51/Personnel!V51-1)","v":0}]
[0,null,null,null,null,16,{"$f":"IF(ISERROR(Personnel!M52/Personnel!I52-1),0,Personnel!M52/Personnel!I52-1)","v":0},{"$f":"IF(ISERROR(Personnel!N52/Personnel!J52-1),0,Personnel!N52/Personnel!J52-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q52/Personnel!M52-1),0,Personnel!Q52/Personnel!M52-1)","v":0},{"$f":"IF(ISERROR(Personnel!R52/Personnel!N52-1),0,Personnel!R52/Personnel!N52-1)","v":0},{"$f":"IF(ISERROR(Personnel!U52/Personnel!Q52-1),0,Personnel!U52/Personnel!Q52-1)","v":0},{"$f":"IF(ISERROR(Personnel!V52/Personnel!R52-1),0,Personnel!V52/Personnel!R52-1)","v":0},{"$f":"IF(ISERROR(Personnel!X52/Personnel!U52-1),0,Personnel!X52/Personnel!U52-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y52/Personnel!V52-1),0,Personnel!Y52/Personnel!V52-1)","v":0}]
[1,null,null,null,null,"Other",{"$f":"IF(ISERROR(Personnel!M53/Personnel!I53-1),0,Personnel!M53/Personnel!I53-1)","v":0},{"$f":"IF(ISERROR(Personnel!N53/Personnel!J53-1),0,Personnel!N53/Personnel!J53-1)","v":0},{"$f":"IF(ISERROR(Personnel!Q53/Personnel!M53-1),0,Personnel!Q53/Personnel!M53-1)","v":0},{"$f":"IF(ISERROR(Personnel!R53/Personnel!N53-1),0,Personnel!R53/Personnel!N53-1)","v":0},{"$f":"IF(ISERROR(Personnel!U53/Personnel!Q53-1),0,Personnel!U53/Personnel!Q53-1)","v":0},{"$f":"IF(ISERROR(Personnel!V53/Personnel!R53-1),0,Personnel!V53/Personnel!R53-1)","v":0},{"$f":"IF(ISERROR(Personnel!X53/Personnel!U53-1),0,Personnel!X53/Personnel!U53-1)","v":0},{"$f":"IF(ISERROR(Personnel!Y53/Personnel!V53-1),0,Personnel!Y53/Personnel!V53-1)","v":0}]
[1]
[1,null,null,null,null,"Total",0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Direct charges Economic",{"$f":"G8","v":"2014/15"},{"$f":"H8","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21"]
[null,null,null,null,null,{"$f":"F97","v":"Current payments"},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M74,-Direct_charges!T74)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK74),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT74),0)","v":0}]
[null,null,null,null,null,"Compensation of employees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M75,-Direct_charges!T75)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK75),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT75),0)","v":0}]
[null,null,null,null,null,"Salaries and wages",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M76,-Direct_charges!T76)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK76),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT76),0)","v":0}]
[null,null,null,null,null,"Social contributions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M77,-Direct_charges!T77)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK77),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT77),0)","v":0}]
[null,null,null,null,null,"Goods and services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M78,-Direct_charges!T78)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK78),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT78),0)","v":0}]
[null,null,null,null,null,"Administrative fees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M79,-Direct_charges!T79)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK79),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT79),0)","v":0}]
[null,null,null,null,null,"Advertising",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M80,-Direct_charges!T80)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK80),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT80),0)","v":0}]
[null,null,null,null,null,"Minor assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M81,-Direct_charges!T81)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK81),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT81),0)","v":0}]
[null,null,null,null,null,"Audit costs: External",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M82,-Direct_charges!T82)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK82),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT82),0)","v":0}]
[null,null,null,null,null,"Bursaries: Employees",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M83,-Direct_charges!T83)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK83),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT83),0)","v":0}]
[null,null,null,null,null,"Catering: Departmental activities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M84,-Direct_charges!T84)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK84),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT84),0)","v":0}]
[null,null,null,null,null,"Communication (G&S)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M85,-Direct_charges!T85)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK85),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT85),0)","v":0}]
[null,null,null,null,null,"Computer services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M86,-Direct_charges!T86)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK86),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT86),0)","v":0}]
[null,null,null,null,null,"Consultants: Business and advisory services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M87,-Direct_charges!T87)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK87),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT87),0)","v":0}]
[null,null,null,null,null,"Infrastructure and planning services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M88,-Direct_charges!T88)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK88),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT88),0)","v":0}]
[null,null,null,null,null,"Laboratory services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M89,-Direct_charges!T89)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK89),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT89),0)","v":0}]
[null,null,null,null,null,"Legal services (G&S)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M90,-Direct_charges!T90)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK90),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT90),0)","v":0}]
[null,null,null,null,null,"Science and technological services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M91,-Direct_charges!T91)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK91),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT91),0)","v":0}]
[null,null,null,null,null,"Contractors",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M92,-Direct_charges!T92)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK92),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT92),0)","v":0}]
[null,null,null,null,null,"Agency and support/outsourced services",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M93,-Direct_charges!T93)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK93),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT93),0)","v":0}]
[null,null,null,null,null,"Entertainment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M94,-Direct_charges!T94)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK94),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT94),0)","v":0}]
[null,null,null,null,null,"Fleet services (including government motor transport)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M95,-Direct_charges!T95)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK95),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT95),0)","v":0}]
[null,null,null,null,null,"Housing",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M96,-Direct_charges!T96)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK96),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT96),0)","v":0}]
[null,null,null,null,null,"Inventory: Clothing material and accessories",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M97,-Direct_charges!T97)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK97),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT97),0)","v":0}]
[null,null,null,null,null,"Inventory: Farming supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M98,-Direct_charges!T98)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK98),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT98),0)","v":0}]
[null,null,null,null,null,"Inventory: Food and food supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M99,-Direct_charges!T99)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK99),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT99),0)","v":0}]
[null,null,null,null,null,"Inventory: Fuel, oil and gas",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M100,-Direct_charges!T100)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK100),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT100),0)","v":0}]
[null,null,null,null,null,"Inventory: Learner and teacher support material",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M101,-Direct_charges!T101)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK101),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT101),0)","v":0}]
[null,null,null,null,null,"Inventory: Materials and supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M102,-Direct_charges!T102)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK102),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT102),0)","v":0}]
[null,null,null,null,null,"Inventory: Medical supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M103,-Direct_charges!T103)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK103),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT103),0)","v":0}]
[null,null,null,null,null,"Inventory: Medicine",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M104,-Direct_charges!T104)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK104),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT104),0)","v":0}]
[null,null,null,null,null,"Medsas inventory interface",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M105,-Direct_charges!T105)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK105),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT105),0)","v":0}]
[null,null,null,null,null,"Inventory: Other supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M106,-Direct_charges!T106)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK106),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT106),0)","v":0}]
[null,null,null,null,null,"Consumable supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M107,-Direct_charges!T107)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK107),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT107),0)","v":0}]
[null,null,null,null,null,"Consumables: Stationery, printing and office supplies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M108,-Direct_charges!T108)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK108),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT108),0)","v":0}]
[null,null,null,null,null,"Operating leases",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M109,-Direct_charges!T109)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK109),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT109),0)","v":0}]
[null,null,null,null,null,"Rental and hiring",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M110,-Direct_charges!T110)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK110),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT110),0)","v":0}]
[null,null,null,null,null,"Property payments",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M111,-Direct_charges!T111)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK111),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT111),0)","v":0}]
[null,null,null,null,null,"Transport provided: Departmental activity",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M112,-Direct_charges!T112)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK112),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT112),0)","v":0}]
[null,null,null,null,null,"Travel and subsistence",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M113,-Direct_charges!T113)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK113),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT113),0)","v":0}]
[null,null,null,null,null,"Training and development",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M114,-Direct_charges!T114)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK114),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT114),0)","v":0}]
[null,null,null,null,null,"Operating payments",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M115,-Direct_charges!T115)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK115),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT115),0)","v":0}]
[null,null,null,null,null,"Venues and facilities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M116,-Direct_charges!T116)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK116),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT116),0)","v":0}]
[null,null,null,null,null,"Interest and rent on land",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M117,-Direct_charges!T117)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK117),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT117),0)","v":0}]
[null,null,null,null,null,"Interest (Incl. interest on unitary payments (PPP))",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M118,-Direct_charges!T118)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK118),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT118),0)","v":0}]
[null,null,null,null,null,"Rent on land",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M119,-Direct_charges!T119)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK119),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT119),0)","v":0}]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M120,-Direct_charges!T120)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK120),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT120),0)","v":0}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M121,-Direct_charges!T121)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK121),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT121),0)","v":0}]
[null,null,null,null,null,"Provinces",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M122,-Direct_charges!T122)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK122),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT122),0)","v":0}]
[null,null,null,null,null,"Provincial Revenue Funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M123,-Direct_charges!T123)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK123),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT123),0)","v":0}]
[null,null,null,null,null,"Provincial agencies and funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M124,-Direct_charges!T124)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK124),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT124),0)","v":0}]
[null,null,null,null,null,"Municipalities",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M125,-Direct_charges!T125)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK125),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT125),0)","v":0}]
[null,null,null,null,null,"Municipal bank accounts",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M126,-Direct_charges!T126)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK126),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT126),0)","v":0}]
[null,null,null,null,null,"Municipal agencies and funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M127,-Direct_charges!T127)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK127),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT127),0)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M128,-Direct_charges!T128)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK128),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT128),0)","v":0}]
[null,null,null,null,null,"Social security funds",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M129,-Direct_charges!T129)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK129),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT129),0)","v":0}]
[null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M130,-Direct_charges!T130)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK130),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT130),0)","v":0}]
[null,null,null,null,null,"Higher education institutions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M131,-Direct_charges!T131)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK131),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT131),0)","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M132,-Direct_charges!T132)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK132),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT132),0)","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M133,-Direct_charges!T133)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK133),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT133),0)","v":0}]
[null,null,null,null,null,"Public corporations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M134,-Direct_charges!T134)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK134),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT134),0)","v":0}]
[null,null,null,null,null,"Subsidies on products and production (pc)",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M135,-Direct_charges!T135)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK135),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT135),0)","v":0}]
[null,null,null,null,null,"Other transfers to public corporations",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M136,-Direct_charges!T136)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK136),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT136),0)","v":0}]
[null,null,null,null,null,"Private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M137,-Direct_charges!T137)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK137),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT137),0)","v":0}]
[null,null,null,null,null,{"$f":"F161","v":"Subsidies on products and production (pe)"},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M138,-Direct_charges!T138)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK138),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT138),0)","v":0}]
[null,null,null,null,null,"Other transfers to private enterprises",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M139,-Direct_charges!T139)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK139),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT139),0)","v":0}]
[null,null,null,null,null,"Non-profit institutions",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M140,-Direct_charges!T140)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK140),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT140),0)","v":0}]
[null,null,null,null,null,"Households",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M141,-Direct_charges!T141)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK141),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT141),0)","v":0}]
[null,null,null,null,null,"Social benefits",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M142,-Direct_charges!T142)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK142),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT142),0)","v":0}]
[null,null,null,null,null,"Other transfers to households",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M143,-Direct_charges!T143)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK143),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT143),0)","v":0}]
[null,null,null,null,null,"Payments for capital assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M144,-Direct_charges!T144)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK144),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT144),0)","v":0}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M145,-Direct_charges!T145)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK145),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT145),0)","v":0}]
[null,null,null,null,null,"Buildings",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M146,-Direct_charges!T146)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK146),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT146),0)","v":0}]
[null,null,null,null,null,"Other fixed structures",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M147,-Direct_charges!T147)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK147),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT147),0)","v":0}]
[null,null,null,null,null,"Machinery and equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M148,-Direct_charges!T148)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK148),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT148),0)","v":0}]
[null,null,null,null,null,"Transport equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M149,-Direct_charges!T149)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK149),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT149),0)","v":0}]
[null,null,null,null,null,"Other machinery and equipment",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M150,-Direct_charges!T150)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK150),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT150),0)","v":0}]
[null,null,null,null,null,"Heritage assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M151,-Direct_charges!T151)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK151),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT151),0)","v":0}]
[null,null,null,null,null,"Specialised military assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M152,-Direct_charges!T152)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK152),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT152),0)","v":0}]
[null,null,null,null,null,"Biological assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M153,-Direct_charges!T153)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK153),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT153),0)","v":0}]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M154,-Direct_charges!T154)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK154),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT154),0)","v":0}]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M155,-Direct_charges!T155)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK155),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT155),0)","v":0}]
[null,null,null,null,null,"Payments for financial assets",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M156,-Direct_charges!T156)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK156),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT156),0)","v":0}]
[]
[null,null,null,null,null,"Total economic classification",{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!I158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!J158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!L158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,CHOOSE($V$7,-Direct_charges!M145,-Direct_charges!T145)),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AB158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AK158),0)","v":0},{"$f":"IF($Z$9=1,IF(MyDirCharIndi=1,0,-Direct_charges!AT158),0)","v":0}]

{"sheet":"InfraS Summary","index":35,"n_rows":108,"n_cols":55,"rows_kept":108,"cut":false,"hidden":false,"merged":[[79,29,79,34],[11,29,11,34],[69,29,69,34],[29,29,29,34],[45,29,45,34]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[]
[]
[null,null,null,null,null,"Infrastructure Summaries"]
[null,null,null,null,null,"Nature of investment",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,"New infrastructure assets",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUM(L13:M13)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF3,'InfraS 1.1'!AR$12:AR$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(AU15:AU67)","v":7}]
[null,null,null,null,null,"Existing infrastructure assets",null,{"$f":"SUM(H15:H17)","v":0},{"$f":"SUM(I15:I17)","v":0},0,{"$f":"SUM(K15:K17)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(T15:T17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"SCOA level"]
[null,null,null,null,null,"    Upgrading and additions",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF4,'InfraS 1.1'!AR$12:AR$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Provinces and municipalities"]
[null,null,null,null,null,"    Rehabilitation,renovations and refurbishment",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF5,'InfraS 1.1'!AR$12:AR$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Departmental agencies and accounts"]
[null,null,null,null,null,"    Maintenance and repair",null,{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$L$12:$L$466,Cover!$BF6,'InfraS 1.1'!AR$12:AR$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Higher education institutions"]
[null,null,null,null,null,"Infrastructure transfers",null,{"$f":"SUM(H19:H20)","v":0},{"$f":"SUM(I19:I20)","v":0},{"$f":"SUM(J19:J20)","v":0},{"$f":"SUM(K19:K20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Foreign governments and international organisations"]
[null,null,null,null,null,"Current",null,{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F19,'InfraS 1.2'!AR$12:AR$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Public corporations and private enterprises"]
[null,null,null,null,null,"Capital",null,{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$K$12:$K$466,$F20,'InfraS 1.2'!AR$12:AR$466)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Non-profit institutions"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Households"]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H13,H14,H18,H21)","v":0},{"$f":"SUM(I13,I14,I18,I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Current infrastructure",null,{"$f":"SUM(H17,H19)","v":0},{"$f":"SUM(I17,I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC17,AC19)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,"Capital infrastructure",null,{"$f":"SUM(H13,H15,H16,H20,H21)","v":0},{"$f":"SUM(I13,I15,I16,I20,I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC13,AC15,AC16,AC20,AC21)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"Project stage",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Site identification",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG3,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG3,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Pre-feasibility",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG4,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG4,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Feasibility",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG5,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG5,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Design",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG6,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG6,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Tender",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG7,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG7,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Construction",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG8,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG8,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Hand over",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG9,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG9,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Handed over",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG10,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG10,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"On hold",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG11,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG11,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Complete",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG12,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG12,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"On-going",null,{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$M$12:$M$466,Cover!$BG13,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$M$12:$M$466,Cover!$BG13,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H31:H41)","v":0},{"$f":"SUM(I31:I41)","v":0},0,{"$f":"SUM(K31:K41)","v":0},0,0,0,0,0,0,{"$f":"SUM(R31:R41)","v":0},{"$f":"SUM(S31:S41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"SIP category",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Not related to SIPs",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY3,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY3,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 1: Unlocking the northern mineral belt with Waterberg as Catalyst",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY4,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY4,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 2: Durban-Free State Gauteng Logistics and Industrial Corridor",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY5,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY5,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Sip 3: South eastern note and corridor development",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY6,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY6,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 4: Unlocking the economic opportunities in the Both West Province",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY7,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY7,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 5: Saldanha-Northern Cape Development Corridor",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY8,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY8,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 6: Integrated municipal infrastructure project",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY9,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY9,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 7: Integrated urban space and public transport programme",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY10,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY10,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 8: Green energy in support of the South African economy",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY11,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY11,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 9: Electricity generations to support socio-economic development",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY12,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY12,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 10: Electricity transmission and distribution for all",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY13,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY13,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 11: Agri-logistics and rural infrastructure",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY14,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY14,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 12: Revitalisation of public hospitals and other health facilities",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY15,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY15,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 13:  National school build programme",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY16,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY16,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 14: Higher education infrastructure",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY17,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY17,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 15: Expanding access to communication technology",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY18,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY18,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 16: SKA and Meerkat",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY19,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY19,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 17: Regional integration for African Cooperation and development",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY20,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY20,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"SIP 18. Water and sanitation master plan",null,{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!Q$12:Q$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!R$12:R$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!S$12:S$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!T$12:T$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!U$12:U$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!V$12:V$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!W$12:W$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!X$12:X$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!Y$12:Y$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!Z$12:Z$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AA$12:AA$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AB$12:AB$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AC$12:AC$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AD$12:AD$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AE$12:AE$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AF$12:AF$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AG$12:AG$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AH$12:AH$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AI$12:AI$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AJ$12:AJ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AK$12:AK$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AL$12:AL$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AM$12:AM$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AN$12:AN$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AO$12:AO$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AP$12:AP$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AQ$12:AQ$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$O$12:$O$466,Cover!$AY21,'InfraS 1.1'!AR$12:AR$466)+SUMIF('InfraS 1.2'!$O$12:$O$466,Cover!$AY21,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H47:H65)","v":0},{"$f":"SUM(I47:I65)","v":0},0,{"$f":"SUM(K47:K65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"SCOA Item (Departmental infrastructure)",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Residential buildings",null,{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F71,'InfraS 1.1'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Non-residential buildings",null,{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F72,'InfraS 1.1'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Investment property",null,{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F73,'InfraS 1.1'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Heritage assets",null,{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F74,'InfraS 1.1'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Other fixed structures",null,{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.1'!$N$12:$N$466,$F75,'InfraS 1.1'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H71:H75)","v":0},0,0,{"$f":"SUM(K71:K75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"SCOA Item (Infrastructure transfers)",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Rand thousand",null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"+$K$12","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/ reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/ reduction","Revised baseline","Long term planning"]
[null,null,null,null,null,"Provinces and municipalities",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F81,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F82,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Higher education institutions",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F83,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Foreign governments and international organisations",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F84,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Public corporations and private enterprises",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F85,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Non-profit institutions",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F86,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Households",null,{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!Q$12:Q$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!R$12:R$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!S$12:S$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!T$12:T$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!U$12:U$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!V$12:V$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!W$12:W$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!X$12:X$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!Y$12:Y$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!Z$12:Z$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AA$12:AA$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AB$12:AB$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AC$12:AC$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AD$12:AD$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AE$12:AE$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AF$12:AF$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AG$12:AG$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AH$12:AH$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AI$12:AI$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AJ$12:AJ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AK$12:AK$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AL$12:AL$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AM$12:AM$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AN$12:AN$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AO$12:AO$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AP$12:AP$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AQ$12:AQ$466)","v":0},{"$f":"SUMIF('InfraS 1.2'!$N$12:$N$466,$F87,'InfraS 1.2'!AR$12:AR$466)","v":0}]
[null,null,null,null,null,"Total Infrastructure",null,{"$f":"SUM(H81:H87)","v":0},0,0,{"$f":"SUM(K81:K87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Residential buildings"]
[null,null,null,null,null,null,"Non-residential buildings"]
[null,null,null,null,null,null,"Investment property"]
[null,null,null,null,null,null,"Heritage assets"]
[null,null,null,null,null,null,"Other fixed structures"]

{"sheet":"InfraS 1.1","index":36,"n_rows":471,"n_cols":63,"rows_kept":471,"cut":false,"hidden":false,"merged":[[9,38,9,43],[8,20,8,22],[8,23,8,27],[8,28,8,32],[8,33,8,37]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Please note: Columns S; X; AC & AH (Input positive numbers for budget increase and negative numbers for budget reduction) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[null,null,null,null,null,"Departmental infrastructure"]
[null,null,null,null,null,null,null,"Programme","Project name","Type of infrastructure1","Project description2","Nature of investment3","Current project stage4","SCOA item","SIP Category","Total Project Cost",{"$f":"+MyYearM3","v":"2014/15"},{"$f":"+MyYearM2","v":"2015/16"},{"$f":"+MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/        reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/        reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/        reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/        reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,1,null,"Mega projects (total project cost of  at least R1 billion over the project life cycle)",null,null,null,null,null,null,null,{"$f":"SUM(P12:P161)","v":0},{"$f":"SUM(Q12:Q161)","v":0},{"$f":"SUM(R12:R161)","v":0},0,{"$f":"SUM(T12:T161)","v":0},0,0,0,0,{"$f":"SUM(Y12:Y161)","v":0},{"$f":"SUM(Z12:Z161)","v":0},0,0,{"$f":"SUM(AC12:AC161)","v":0},{"$f":"SUM(AD12:AD161)","v":0},{"$f":"SUM(AE12:AE161)","v":0},0,0,{"$f":"SUM(AH12:AH161)","v":0},{"$f":"SUM(AI12:AI161)","v":0},{"$f":"SUM(AJ12:AJ161)","v":0},0,0,0,0,0,{"$f":"SUM(AP12:AP161)","v":0},{"$f":"SUM(AQ12:AQ161)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"COUNTA(BA18:BA62)","v":0}]
[{"$f":"IF(LEN(H12)>3,1,C12)","v":1},{"$f":"IF($F11<B11,B11,F11)","v":1},1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U12,V12)","v":0},0,null,{"$f":"SUM(X12:Y12)","v":0},null,{"$f":"SUM(Z12:AA12)","v":0},0,null,{"$f":"SUM(AC12:AD12)","v":0},null,{"$f":"SUM(AE12:AF12)","v":0},0,null,{"$f":"SUM(AH12:AI12)","v":0},null,{"$f":"SUM(AJ12:AK12)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(H12=\"\",SUM(P12+Q12+R12+S12+T12+U12+X12+Y12+AC12+AD12+AH12+AI12+AM12+AN12+AO12+AP12+AQ12+AR12)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(H13)>3,1,C13)","v":1},{"$f":"IF($F12<B12,B12,F12)","v":1},1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,{"$f":"SUM(X13:Y13)","v":0},null,{"$f":"SUM(Z13:AA13)","v":0},0,null,{"$f":"SUM(AC13:AD13)","v":0},null,{"$f":"SUM(AE13:AF13)","v":0},0,null,{"$f":"SUM(AH13:AI13)","v":0},null,{"$f":"SUM(AJ13:AK13)","v":0},0,0,0,0,0,null,0]
[1,1,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,1,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,1,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U44,V44)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U76,V76)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(H76=\"\",SUM(P76+Q76+R76+S76+T76+U76+X76+Y76+AC76+AD76+AH76+AI76+AM76+AN76+AO76+AP76+AQ76+AR76)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(H77)>3,1,C77)","v":0},{"$f":"IF($F76<B76,B76,F76)","v":1},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,{"$f":"SUM(X77:Y77)","v":0},null,{"$f":"SUM(Z77:AA77)","v":0},0,null,{"$f":"SUM(AC77:AD77)","v":0},null,{"$f":"SUM(AE77:AF77)","v":0},0,null,{"$f":"SUM(AH77:AI77)","v":0},null,{"$f":"SUM(AJ77:AK77)","v":0},0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U108,V108)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U140,V140)","v":0},0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(H140=\"\",SUM(P140+Q140+R140+S140+T140+U140+X140+Y140+AC140+AD140+AH140+AI140+AM140+AN140+AO140+AP140+AQ140+AR140)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[{"$f":"IF(LEN(H141)>3,1,C141)","v":0},{"$f":"IF($F140<B140,B140,F140)","v":1},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,{"$f":"SUM(X141:Y141)","v":0},null,{"$f":"SUM(Z141:AA141)","v":0},0,null,{"$f":"SUM(AC141:AD141)","v":0},null,{"$f":"SUM(AE141:AF141)","v":0},0,null,{"$f":"SUM(AH141:AI141)","v":0},null,{"$f":"SUM(AJ141:AK141)","v":0},0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1]
[1,1,null,null,null,2,null,"Large projects (total project cost of at least R250 million but less than R1 billion over the project life cycle)",null,null,null,null,null,null,null,{"$f":"SUM(P164:P313)","v":0},{"$f":"SUM(Q164:Q313)","v":0},{"$f":"SUM(R164:R313)","v":0},0,{"$f":"SUM(T164:T313)","v":0},0,0,0,0,{"$f":"SUM(Y164:Y313)","v":0},{"$f":"SUM(Z164:Z313)","v":0},0,0,{"$f":"SUM(AC164:AC313)","v":0},{"$f":"SUM(AD164:AD313)","v":0},{"$f":"SUM(AE164:AE313)","v":0},0,0,0,{"$f":"SUM(AI164:AI313)","v":0},{"$f":"SUM(AJ164:AJ313)","v":0},0,0,0,0,0,{"$f":"SUM(AP164:AP313)","v":0},0,0]
[1,2,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U164,V164)","v":0},0,null,{"$f":"SUM(X164:Y164)","v":0},null,{"$f":"SUM(Z164:AA164)","v":0},0,null,{"$f":"SUM(AC164:AD164)","v":0},null,{"$f":"SUM(AE164:AF164)","v":0},0,null,{"$f":"SUM(AH164:AI164)","v":0},null,{"$f":"SUM(AJ164:AK164)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(H164=\"\",SUM(P164+Q164+R164+S164+T164+U164+X164+Y164+AC164+AD164)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z165:AA165)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ165:AK165)","v":0},0,0,0,0,0,null,0]
[1,2,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H205)>3,1,C205)","v":0},{"$f":"IF($F204<B204,B204,F204)","v":2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U228,V228)","v":0},0,null,{"$f":"SUM(X228:Y228)","v":0},null,0,0,null,{"$f":"SUM(AC228:AD228)","v":0},null,{"$f":"SUM(AE228:AF228)","v":0},0,null,{"$f":"SUM(AH228:AI228)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(H228=\"\",SUM(P228+Q228+R228+S228+T228+U228+X228+Y228+AC228+AD228)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z229:AA229)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ229:AK229)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H269)>3,1,C269)","v":0},{"$f":"IF($F268<B268,B268,F268)","v":2},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U292,V292)","v":0},0,null,{"$f":"SUM(X292:Y292)","v":0},null,0,0,null,{"$f":"SUM(AC292:AD292)","v":0},null,{"$f":"SUM(AE292:AF292)","v":0},0,null,{"$f":"SUM(AH292:AI292)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(H292=\"\",SUM(P292+Q292+R292+S292+T292+U292+X292+Y292+AC292+AD292)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z293:AA293)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ293:AK293)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2]
[1,2,null,null,null,3,null,"Small projects (total project cost of less than R250 million over the project life cycle)",null,null,null,null,null,null,null,{"$f":"SUM(P316:P465)","v":0},0,0,0,{"$f":"SUM(T316:T465)","v":0},0,{"$f":"SUM(V316:V465)","v":0},0,{"$f":"SUM(X316:X465)","v":0},0,0,{"$f":"SUM(AA316:AA465)","v":0},0,{"$f":"SUM(AC316:AC465)","v":0},0,0,{"$f":"SUM(AF316:AF465)","v":0},0,0,0,0,{"$f":"SUM(AK316:AK465)","v":0},0,0,0,0,{"$f":"SUM(AP316:AP465)","v":0},{"$f":"SUM(AQ316:AQ465)","v":0},0]
[1,3,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U316,V316)","v":0},0,null,{"$f":"SUM(X316:Y316)","v":0},null,{"$f":"SUM(Z316:AA316)","v":0},0,null,{"$f":"SUM(AC316:AD316)","v":0},null,{"$f":"SUM(AE316:AF316)","v":0},0,null,{"$f":"SUM(AH316:AI316)","v":0},null,{"$f":"SUM(AJ316:AK316)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(H316=\"\",SUM(P316+Q316+R316+S316+T316+U316+X316+Y316+AC316+AD316)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z317:AA317)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ317:AK317)","v":0},0,0,0,0,0,null,0]
[1,3,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H333)>3,1,C333)","v":0},{"$f":"IF($F332<B332,B332,F332)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U380,V380)","v":0},0,null,{"$f":"SUM(X380:Y380)","v":0},null,0,0,null,{"$f":"SUM(AC380:AD380)","v":0},null,{"$f":"SUM(AE380:AF380)","v":0},0,null,{"$f":"SUM(AH380:AI380)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(H380=\"\",SUM(P380+Q380+R380+S380+T380+U380+X380+Y380+AC380+AD380)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z381:AA381)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ381:AK381)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H397)>3,1,C397)","v":0},{"$f":"IF($F396<B396,B396,F396)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U444,V444)","v":0},0,null,{"$f":"SUM(X444:Y444)","v":0},null,0,0,null,{"$f":"SUM(AC444:AD444)","v":0},null,{"$f":"SUM(AE444:AF444)","v":0},0,null,{"$f":"SUM(AH444:AI444)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(H444=\"\",SUM(P444+Q444+R444+S444+T444+U444+X444+Y444+AC444+AD444)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z445:AA445)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ445:AK445)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(H457=\"\",SUM(P457+Q457+R457+S457+T457+U457+X457+Y457+AC457+AD457)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H461)>3,1,C461)","v":0},{"$f":"IF($F460<B460,B460,F460)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H462)>3,1,C462)","v":0},{"$f":"IF($F461<B461,B461,F461)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H463)>3,1,C463)","v":0},{"$f":"IF($F462<B462,B462,F462)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H464)>3,1,C464)","v":0},{"$f":"IF($F463<B463,B463,F463)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(H465)>3,1,C465)","v":0},{"$f":"IF($F464<B464,B464,F464)","v":3},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11,P163,P315)","v":0},0,0,0,{"$f":"SUM(T11,T163,T315)","v":0},0,0,{"$f":"SUM(W11,W163,W315)","v":0},0,0,0,0,0,{"$f":"SUM(AC11,AC163,AC315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP11,AP163,AP315)","v":0},{"$f":"SUM(AQ11,AQ163,AQ315)","v":0},0]
[null,null,null,null,null,"1.",null,"Refers to the type of infrastructure being proposed, e.g. dam, strategic road, hospital, etc."]
[null,null,null,null,null,"2.",null,"Refers to the asset being procured or constructed, e.g. 50km of road or the number of beds a hospital can hold."]
[null,null,null,null,null,"3.",null,"Please refer to the Help Box Item 7:Infrastructure Sheets"]
[null,null,null,null,null,4,null,"The project stage relates to the implementation readiness of the project, i.e. whether it is in the identification, feasibility, design, tender or construction phase."]

{"sheet":"InfraS 1.2","index":37,"n_rows":471,"n_cols":57,"rows_kept":471,"cut":false,"hidden":false,"merged":[[9,38,9,43],[8,20,8,22],[8,23,8,27],[8,28,8,32],[8,33,8,37]]}
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"InfraS3"]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",null,{"$f":"MyVoteNo","v":12},{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",null,{"$f":"MyDeptName","v":"Statistics South Africa"},{"$f":"MyDeptName","v":"Statistics South Africa"},null,null,null,null,null,null,null,null,null,null,null,null,"Please note: Columns S; X; AC & AH (Input positive numbers for budget increase and negative numbers for budget reduction) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infra"]
[null,null,null,null,null,"Infrastructure transfers"]
[null,null,null,null,null,null,"Programme","Project name","Type of infrastructure1","Project description2","Current/Capital transfer","Nature of investment3","Current project stage3","SCOA item","SIP Category","Total Project Cost",{"$f":"+MyYearM3","v":"2014/15"},{"$f":"+MyYearM2","v":"2015/16"},{"$f":"+MyYearM1","v":"2016/17"},null,{"$f":"MyYear0","v":"2017/18"},null,null,{"$f":"MyYearP1","v":"2018/19"},null,null,null,null,{"$f":"MyYearP2","v":"2019/20"},null,null,null,null,{"$f":"MyYearP3","v":"2020/21"},null,null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,"Rand thousand",null,null,null,null,null,null,null,null,null,null,"Audited \noutcome","Audited \noutcome","Adjusted \nappropriation",{"$f":"IF(Settings!$A$3=2,\"Audited \noutcome\",\"Preliminary outcome\")","v":"Audited \noutcome"},"Adjusted \nappropriation","Budget increase/        reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/        reduction","Revised baseline","Indicative baseline","Reallocation","Reallocated indicative baseline","Budget increase/        reduction","Revised baseline","Planning baseline","Reallocation","Reallocated planning baseline","Budget increase/        reduction","Revised baseline","Long term planning"]
["off",null,null,null,null,1,"Mega projects (total project cost of  at least R1 billion over the project life cycle)",null,null,null,null,null,null,null,null,{"$f":"SUM(P12:P161)","v":0},0,0,0,{"$f":"SUM(T12:T161)","v":0},0,0,0,0,{"$f":"SUM(Y12:Y161)","v":0},{"$f":"SUM(Z12:Z161)","v":0},0,0,0,{"$f":"SUM(AD12:AD161)","v":0},{"$f":"SUM(AE12:AE161)","v":0},0,0,{"$f":"SUM(AH12:AH161)","v":0},{"$f":"SUM(AI12:AI161)","v":0},{"$f":"SUM(AJ12:AJ161)","v":0},0,0,{"$f":"SUM(AM12:AM161)","v":0},0,0,{"$f":"SUM(AP12:AP161)","v":0},{"$f":"SUM(AQ12:AQ161)","v":0},0,null,null,{"$f":"COUNTA(AU13:AU62)","v":7}]
[{"$f":"IF(LEN(G12)>3,1,C12)","v":1},{"$f":"IF($F11<B11,B11,F11)","v":1},1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U12,V12)","v":0},0,null,{"$f":"SUM(X12:Y12)","v":0},null,{"$f":"SUM(Z12:AA12)","v":0},0,null,{"$f":"SUM(AC12:AD12)","v":0},null,{"$f":"SUM(AE12:AF12)","v":0},0,null,{"$f":"SUM(AH12:AI12)","v":0},null,{"$f":"SUM(AJ12:AK12)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G12=\"\",SUM(P12+Q12+R12+S12+T12+U12+X12+Y12+AC12+AD12)<>0),\"There are figures on this row that have no description on column G\",0)","v":0},null,"SCOA level"]
[{"$f":"IF(LEN(G13)>3,1,C13)","v":1},{"$f":"IF($F12<B12,B12,F12)","v":1},1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z13:AA13)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ13:AK13)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G13=\"\",SUM(P13+Q13+R13+S13+T13+U13+X13+Y13+AC13+AD13)<>0),\"There are figures on this row that have no description on column G\",0)","v":0},null,"Provinces and municipalities"]
[1,{"$f":"IF($F13<B13,B13,F13)","v":1},1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Departmental agencies and accounts"]
[1,1,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Higher education institutions"]
[1,1,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Foreign governments and international organisations"]
[{"$f":"IF(LEN(G17)>3,1,C17)","v":0},1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Public corporations and private enterprises"]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Non-profit institutions"]
[{"$f":"IF(LEN(G19)>3,1,C19)","v":0},1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,null,"Households"]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U76,V76)","v":0},0,null,{"$f":"SUM(X76:Y76)","v":0},null,0,0,null,{"$f":"SUM(AC76:AD76)","v":0},null,{"$f":"SUM(AE76:AF76)","v":0},0,null,{"$f":"SUM(AH76:AI76)","v":0},null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G77)>3,1,C77)","v":0},{"$f":"IF($F76<B76,B76,F76)","v":1},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z77:AA77)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ77:AK77)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G77=\"\",SUM(P77+Q77+R77+S77+T77+U77+X77+Y77+AC77+AD77)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U140,V140)","v":0},0,null,{"$f":"SUM(X140:Y140)","v":0},null,0,0,null,{"$f":"SUM(AC140:AD140)","v":0},null,{"$f":"SUM(AE140:AF140)","v":0},0,null,{"$f":"SUM(AH140:AI140)","v":0},null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G141)>3,1,C141)","v":0},{"$f":"IF($F140<B140,B140,F140)","v":1},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z141:AA141)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ141:AK141)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G141=\"\",SUM(P141+Q141+R141+S141+T141+U141+X141+Y141+AC141+AD141)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,31,32,33,34,35,36,37,38,39,40,41,42]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,1]
[1,1,null,null,null,2,"Large projects (total project cost of at least R250 million but less than R1 billion over the project life cycle)",null,null,null,null,null,null,null,null,{"$f":"SUM(P164:P313)","v":0},{"$f":"SUM(Q164:Q313)","v":0},{"$f":"SUM(R164:R313)","v":0},0,{"$f":"SUM(T164:T313)","v":0},0,0,0,0,{"$f":"SUM(Y164:Y313)","v":0},{"$f":"SUM(Z164:Z313)","v":0},0,0,{"$f":"SUM(AC164:AC313)","v":0},{"$f":"SUM(AD164:AD313)","v":0},{"$f":"SUM(AE164:AE313)","v":0},0,0,0,{"$f":"SUM(AI164:AI313)","v":0},{"$f":"SUM(AJ164:AJ313)","v":0},0,0,0,0,0,{"$f":"SUM(AP164:AP313)","v":0},0,0]
[1,2,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U164,V164)","v":0},0,null,{"$f":"SUM(X164:Y164)","v":0},null,{"$f":"SUM(Z164:AA164)","v":0},0,null,{"$f":"SUM(AC164:AD164)","v":0},null,{"$f":"SUM(AE164:AF164)","v":0},0,null,{"$f":"SUM(AH164:AI164)","v":0},null,{"$f":"SUM(AJ164:AK164)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G164=\"\",SUM(P164+Q164+R164+S164+T164+U164+X164+Y164+AC164+AD164)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,2,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z165:AA165)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ165:AK165)","v":0},0,0,0,0,0,null,0]
[1,2,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,2,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G205)>3,1,C205)","v":0},{"$f":"IF($F204<B204,B204,F204)","v":2},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U228,V228)","v":0},0,null,{"$f":"SUM(X228:Y228)","v":0},null,0,0,null,{"$f":"SUM(AC228:AD228)","v":0},null,{"$f":"SUM(AE228:AF228)","v":0},0,null,{"$f":"SUM(AH228:AI228)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G228=\"\",SUM(P228+Q228+R228+S228+T228+U228+X228+Y228+AC228+AD228)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z229:AA229)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ229:AK229)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G269)>3,1,C269)","v":0},{"$f":"IF($F268<B268,B268,F268)","v":2},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U292,V292)","v":0},0,null,{"$f":"SUM(X292:Y292)","v":0},null,0,0,null,{"$f":"SUM(AC292:AD292)","v":0},null,{"$f":"SUM(AE292:AF292)","v":0},0,null,{"$f":"SUM(AH292:AI292)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G292=\"\",SUM(P292+Q292+R292+S292+T292+U292+X292+Y292+AC292+AD292)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z293:AA293)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ293:AK293)","v":0},0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,2]
[1,2,null,null,null,3,"Small projects (total project cost of less than R250 million over the project life cycle)",null,null,null,null,null,null,null,null,{"$f":"SUM(P316:P465)","v":0},{"$f":"SUM(Q316:Q465)","v":0},0,0,{"$f":"SUM(T316:T465)","v":0},0,{"$f":"SUM(V316:V465)","v":0},0,{"$f":"SUM(X316:X465)","v":0},0,0,{"$f":"SUM(AA316:AA465)","v":0},0,0,0,0,{"$f":"SUM(AF316:AF465)","v":0},0,0,0,0,{"$f":"SUM(AK316:AK465)","v":0},0,0,0,0,0,{"$f":"SUM(AQ316:AQ465)","v":0},0]
[1,3,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U316,V316)","v":0},0,null,{"$f":"SUM(X316:Y316)","v":0},null,{"$f":"SUM(Z316:AA316)","v":0},0,null,{"$f":"SUM(AC316:AD316)","v":0},null,{"$f":"SUM(AE316:AF316)","v":0},0,null,{"$f":"SUM(AH316:AI316)","v":0},null,{"$f":"SUM(AJ316:AK316)","v":0},0,0,0,0,0,null,{"$f":"IF(AND(G316=\"\",SUM(P316+Q316+R316+S316+T316+U316+X316+Y316+AC316+AD316)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[1,3,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z317:AA317)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ317:AK317)","v":0},0,0,0,0,0,null,0]
[1,3,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[1,3,1,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G333)>3,1,C333)","v":0},{"$f":"IF($F332<B332,B332,F332)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U380,V380)","v":0},0,null,{"$f":"SUM(X380:Y380)","v":0},null,0,0,null,{"$f":"SUM(AC380:AD380)","v":0},null,{"$f":"SUM(AE380:AF380)","v":0},0,null,{"$f":"SUM(AH380:AI380)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G380=\"\",SUM(P380+Q380+R380+S380+T380+U380+X380+Y380+AC380+AD380)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z381:AA381)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ381:AK381)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G397)>3,1,C397)","v":0},{"$f":"IF($F396<B396,B396,F396)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(U444,V444)","v":0},0,null,{"$f":"SUM(X444:Y444)","v":0},null,0,0,null,{"$f":"SUM(AC444:AD444)","v":0},null,{"$f":"SUM(AE444:AF444)","v":0},0,null,{"$f":"SUM(AH444:AI444)","v":0},null,0,0,0,0,0,0,null,{"$f":"IF(AND(G444=\"\",SUM(P444+Q444+R444+S444+T444+U444+X444+Y444+AC444+AD444)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,{"$f":"SUM(Z445:AA445)","v":0},0,null,0,null,0,0,null,0,null,{"$f":"SUM(AJ445:AK445)","v":0},0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,{"$f":"IF(AND(G457=\"\",SUM(P457+Q457+R457+S457+T457+U457+X457+Y457+AC457+AD457)<>0),\"There are figures on this row that have no description on column G\",0)","v":0}]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[0,3,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G461)>3,1,C461)","v":0},{"$f":"IF($F460<B460,B460,F460)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G462)>3,1,C462)","v":0},{"$f":"IF($F461<B461,B461,F461)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G463)>3,1,C463)","v":0},{"$f":"IF($F462<B462,B462,F462)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G464)>3,1,C464)","v":0},{"$f":"IF($F463<B463,B463,F463)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(G465)>3,1,C465)","v":0},{"$f":"IF($F464<B464,B464,F464)","v":3},null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0]
[]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11,P163,P315)","v":0},{"$f":"SUM(Q11,Q163,Q315)","v":0},0,0,{"$f":"SUM(T11,T163,T315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ11,AQ163,AQ315)","v":0},0]
[null,null,null,null,null,"1.","Refers to the type of infrastructure being proposed, e.g. dam, strategic road, hospital, etc."]
[null,null,null,null,null,"2.","Refers to the asset being procured or constructed, e.g. 50km of road or the number of beds a hospital can hold."]
[null,null,null,null,null,"3.","Please refer to the Help Box Item 7:Infrastructure Sheets"]
[null,null,null,null,null,4,"The project stage relates to the implementation readiness of the project, i.e. whether it is in the identification, feasibility, design, tender or construction phase."]

{"sheet":"ODA Summary","index":38,"n_rows":333,"n_cols":23,"rows_kept":333,"cut":false,"hidden":false,"merged":[[322,15,323,16],[322,17,323,17],[276,9,278,9],[11,15,11,16],[11,19,11,21],[277,17,278,17],[277,15,278,16],[282,40,282,41],[282,38,282,39],[282,36,282,37],[11,5,12,5],[11,11,12,11],[11,9,12,9],[11,13,12,13],[11,12,12,12],[11,7,12,7],[11,6,12,6],[11,14,12,14],[11,22,12,22],[11,26,12,26],[15,26,16,26],[11,8,12,8],[11,10,12,10]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[null,null,null,null,null,"Official Development Assistance (ODA)"]
[]
[]
[]
[null,null,null,null,null,"Donor","Project Name","Period of Commitment","Commencement Date","Amount Committed","Departmental programme 1","Adjusted economic classification","Foreign / Local Donation","In kind/\nIn cash 2","Spending Focus / Adjusted Objective","Audited \nOutcome ",null,{"$f":"Summary!L27","v":"Audited outcome"},"Estimated Outcome","Medium-term Expenditure Estimate",null,null,"Comments"]
["off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[{"$f":"IF(LEN(F14)>3,1,0)","v":1},null,null,null,null,"United Nations Population Fund Africa","Africa Symposium on Statistical Development ","28 months","2010-11-10",1165,"Statistical Collection and Outreach","Goods and services","Foreign","In cash","Strengthening statistical capacity on the continent",0,0,0,0,0,0,null,"In 2012/13 an amount of R674 thousand was received, R490 thousand was spent and R184 thousand was surrendered and the project was closed."]
[1,null,null,null,null,"World Health Organisation","African programme on accelerated development on civil registration and vital statistics","23 months","2012-05-12",597,"Statistical Collection and Outreach","Goods and services","Foreign","In Cash","Strengthening statistical capacity on the continent",31,0,0,0,0,0,null,"During 2015/16 R41 thousand was surrendered as the project has been finalised"]
[1,null,null,null,null,"African Development Bank ","MDG project\nMillennium Development Goal country report","9 months","2014-07-17",2751,"Administration","Goods and services","Foreign","In Cash","Support civil society organisations in contributing to the millennium development goals country report",928,1823,0,0,0,0,null,"The project was finalised during the 2015/16 financial year."]
[1,null,null,null,null,"African Development Bank ","Umkhanyakude project","9 months","2014-07-17",541,"Statistical Support and Informatics","Goods and services","Foreign","In Cash","Statistical capacity building in regional member countries for monitoring and results measurement of millennium development goals ",0,541,0,0,0,0,null,"The project was finalised during the 2015/16 financial year."]
[1,null,null,null,null,"African Development Bank ","IYASC and ASSD project\nISIbalo Young African Statisticians Conference and Africa Symposium on Statistical Development ","9 months","2014-07-17",3096,"Statistical Collection and Outreach","Goods and services","Foreign","In Cash","Hosting of the 9th African Symposium on Statistical Development and the 4th ISIbalo Young African Statisticians Conference",2058,1038,0,0,0,0,null,"The project was finalised during the 2015/16 financial year."]
[1,null,null,null,null,"African Development Bank ","ISDC project\nInternational Statistical Development and Cooperation","9 months","2015-07-01",1865,"Statistical Collection and Outreach","Goods and services","Foreign","In Cash","A statistical capacity building initiative aimed at addressing statistical challenges faced by African countries and mobilising African countries to undertake population and housing censuses in the 2010 round, preparation for the 2020 round and addressing the post-2015 statistical development agenda in the continent.",0,579,1286,0,0,0,null,0]
[1,null,null,null,null,"United Nations Department of Economic and Social Affairs","EDGE project\nEvidence and Data for Gender Equality","7 months","2016-05-30",3454,"Population and Social Statistics","Goods and services","Foreign","In Cash","Pilot survey for data collection on the measurement of individual level asset ownership and control in the context of gender equality in South Africa ",0,0,3454,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F46)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F78)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F110)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F139)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F141)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F161)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F177)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F222)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F227)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F245)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[{"$f":"IF(LEN(F264)>3,1,0)","v":0},null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,"",0,0,0,0,0,0,null,0]
[0,null,null,null,null,0,0,0,"00:00:00",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J14:J267)","v":13469},null,null,null,null,null,{"$f":"SUM(P14:P267)","v":3017},{"$f":"SUM(Q14:Q267)","v":3981},4740,0,{"$f":"SUM(T14:T267)","v":0},0,0]
[null,null,null,null,null,"1. Departmental programme refers to the programme under which the donor project is implemented."]
[null,null,null,null,null,"2. In kind value should be the monetary value of the goods/services received by the donor/development partner on 31 March of said year.  The Monetary value for these transactions should be completed over the seven year period unless if the project was for a shorter period."]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Summary of donor funding per programme and economic classification"]
[null,null,null,null,null,"Departmental",null,null,null,"Amount Committed",null,null,null,null,null,{"$f":"P13","v":"2014/15"},{"$f":"Q13","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21"]
[null,null,null,null,null,"programme",null,null,null,null,null,null,null,null,null,"Audited \nOutcome ",null,"Audited  Outcome","Adjusted ","Medium-term expenditure estimate"]
[1,null,null,null,null,"R thousand",null,null,null,null,null,null,null,null,null,null,null,null,"appropriation"]
[null,null,null,null,null,{"$f":"+Summary!F31","v":"Administration"},null,null,null,{"$f":"SUMIF($K$14:$K$267,$F280,J$14:J$267)","v":2751},null,null,null,null,null,{"$f":"SUMIF($K$14:$K$267,$F280,$P$14:$P$267)","v":928},{"$f":"SUMIF($K$14:$K$267,$F280,$Q$14:$Q$267)","v":1823},{"$f":"SUMIF($K$14:$K$267,$F280,$R$14:$R$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$S$14:$S$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$T$14:$T$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$U$14:$U$267)","v":0},{"$f":"SUMIF($K$14:$K$267,$F280,$V$14:$V$267)","v":0}]
[null,null,null,null,null,{"$f":"+Summary!F32","v":"Economic Statistics"},null,null,null,{"$f":"SUMIF($K$14:$K$267,$F281,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUMIF($K$14:$K$267,$F281,$P$14:$P$267)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F33","v":"Population and Social Statistics"},null,null,null,3454,null,null,null,null,null,0,0,3454,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F34","v":"Methodology, Standards and Research"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F35","v":"Statistical Support and Informatics"},null,null,null,541,null,null,null,null,null,0,541,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F36","v":"Statistical Collection and Outreach"},null,null,null,6723,null,null,null,null,null,2089,1617,1286,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F37","v":"Survey Operations"},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F38","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F39","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F40","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F41","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F42","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F43","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F44","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+Summary!F45","v":0},null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J280:J294)","v":13469},null,null,null,null,null,{"$f":"SUM(P280:P294)","v":3017},{"$f":"SUM(Q280:Q294)","v":3981},4740,0,0,0,0]
[null,null,null,null,null,"Economic classification"]
[null,null,null,null,null,"Current Payments",null,null,null,{"$f":"SUMIF($L$14:$L$267,$F297,J$14:J$267)","v":0},null,null,null,null,null,{"$f":"SUM(P298:P299)","v":3017},{"$f":"SUM(Q298:Q299)","v":3981},4740,0,0,0,0]
[null,null,null,null,null,"Compensation of employees",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F298,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F298,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Goods and services",null,null,null,13469,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F299,$P$14:$P$267)","v":3017},{"$f":"SUMIF($L$14:$L$267,$F299,$Q$14:$Q$267)","v":3981},{"$f":"SUMIF($L$14:$L$267,$F299,$R$14:$R$267)","v":4740},{"$f":"SUMIF($L$14:$L$267,$F299,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F299,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Transfers and subsidies",null,null,null,0,null,null,null,null,null,{"$f":"SUM(P301:P307)","v":0},{"$f":"SUM(Q301:Q307)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Provinces and municipalities",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F301,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F301,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Departmental agencies and accounts",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Higher education institutions",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Foreign governments and international organisations",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-profit institutions",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Households",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Payments for capital assets",null,null,null,0,null,null,null,null,null,{"$f":"SUM(P309:P315)","v":0},{"$f":"SUM(Q309:Q315)","v":0},0,0,0,0,0]
[null,null,null,null,null,"Buildings and other fixed structures",null,null,null,0,null,null,null,null,null,{"$f":"SUMIF($L$14:$L$267,$F309,$P$14:$P$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$Q$14:$Q$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$R$14:$R$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$S$14:$S$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$T$14:$T$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$U$14:$U$267)","v":0},{"$f":"SUMIF($L$14:$L$267,$F309,$V$14:$V$267)","v":0}]
[null,null,null,null,null,"Machinery and equipment",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Heritage assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Specialised military assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Biological assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",null,null,null,0,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J296:J316)","v":13469},null,null,null,null,null,{"$f":"SUM(P297:P316)/2","v":3017},{"$f":"SUM(Q297:Q316)/2","v":3981},4740,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"Summary of donor funding - foreign / local and in cash / in kind"]
[null,null,null,null,null,"Programme",null,null,null,null,null,null,null,null,null,{"$f":"P277","v":"2014/15"},{"$f":"Q277","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Audited \nOutcome ",null,"Audited  Outcome","Adjusted ","Medium-term expenditure estimate"]
[null,null,null,null,null,"R thousand",null,null,null,null,null,null,null,null,null,null,null,null,"appropriation"]
[null,null,null,null,null,"Foreign",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($M$14:$M$267,$F325,P$14:P$267)","v":3017},{"$f":"SUMIF($M$14:$M$267,$F325,Q$14:Q$267)","v":3981},4740,0,0,0,0]
[null,null,null,null,null,"of which"]
[null,null,null,null,null,"In cash",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($P$14:$P$267))","v":3017},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($Q$14:$Q$267))","v":3981},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($R$14:$R$267))","v":4740},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F327)*($M$14:$M$267=$F325)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"In kind",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F328)*($M$14:$M$267=$F325)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"Local",null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($M$14:$M$267,$F329,P$14:P$267)","v":0},{"$f":"SUMIF($M$14:$M$267,$F329,Q$14:Q$267)","v":0},0,0,0,0,0]
[null,null,null,null,null,"of which"]
[null,null,null,null,null,"In cash",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F331)*($M$14:$M$267=$F329)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"In kind",null,null,null,null,null,null,null,null,null,{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($P$14:$P$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($Q$14:$Q$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($R$14:$R$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($S$14:$S$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($T$14:$T$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($U$14:$U$267))","v":0},{"$f":"SUM(($N$14:$N$267=$F332)*($M$14:$M$267=$F329)*($V$14:$V$267))","v":0}]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(P325,P329)","v":3017},{"$f":"SUM(Q325,Q329)","v":3981},4740,0,0,0,0]

{"sheet":"2015 ENE","index":39,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":true,"merged":[[12,6,12,8],[13,6,13,8],[41,6,41,9]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
["Off"]
[1,null,null,null,null,"Previous years' MTEF allocations (as in previous year ENE)"]
[1,null,null,null,null,null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"}]
[1,null,null,null,null,"Programme"," "]
[1,null,null,null,null,null,"Baseline"]
[1,null,null,null,null,"Rand thousand"]
[1]
[{"$f":"IF(SUM(COUNTIF(G16:I16,\"<>0\")-COUNTBLANK(G16:I16),COUNTIF(F16,\"<>0\")-COUNTBLANK(F16))<>0,1,0)","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A31","v":0},null,null,null,null,"Total for Programmes",{"$f":"SUM(G15:G29)","v":0},{"$f":"SUM(H15:H29)","v":0},0]
[{"$f":"IF(SUM(COUNTIF(G31:I31,\"<>0\")-COUNTBLANK(G31:I31))<>0,1,0)","v":0},null,null,null,null,"Direct charge against the National Revenue Fund"]
[1]
[1,null,null,null,null,"TOTAL",{"$f":"SUM(G30:G31)","v":0},{"$f":"SUM(H30:H31)","v":0},{"$f":"SUM(I30:I31)","v":0}]
[1]
[1]
[1]
[1]
[1]
[1,null,null,null,null,null,{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,"Programme"," "]
[1,null,null,null,null,null,"Baseline"]
[1,null,null,null,null,"Rand thousand"]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F31=0,Summary!$F31=\"\"),\"\",Summary!$F31)","v":"Administration"}]
[{"$f":"IF(SUM(COUNTIF(G44:J44,\"<>0\")-COUNTBLANK(G44:J44),COUNTIF(F44,\"<>0\")-COUNTBLANK(F44))<>0,1,0)","v":1},null,null,null,null,{"$f":"IF(OR(Summary!$F32=0,Summary!$F32=\"\"),\"\",Summary!$F32)","v":"Economic Statistics"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F33=0,Summary!$F33=\"\"),\"\",Summary!$F33)","v":"Population and Social Statistics"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F34=0,Summary!$F34=\"\"),\"\",Summary!$F34)","v":"Methodology, Standards and Research"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F35=0,Summary!$F35=\"\"),\"\",Summary!$F35)","v":"Statistical Support and Informatics"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F36=0,Summary!$F36=\"\"),\"\",Summary!$F36)","v":"Statistical Collection and Outreach"}]
[1,null,null,null,null,{"$f":"IF(OR(Summary!$F37=0,Summary!$F37=\"\"),\"\",Summary!$F37)","v":"Survey Operations"}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F38=0,Summary!$F38=\"\"),\"\",Summary!$F38)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F39=0,Summary!$F39=\"\"),\"\",Summary!$F39)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F40=0,Summary!$F40=\"\"),\"\",Summary!$F40)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F41=0,Summary!$F41=\"\"),\"\",Summary!$F41)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F42=0,Summary!$F42=\"\"),\"\",Summary!$F42)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F43=0,Summary!$F43=\"\"),\"\",Summary!$F43)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F44=0,Summary!$F44=\"\"),\"\",Summary!$F44)","v":""}]
[0,null,null,null,null,{"$f":"IF(OR(Summary!$F45=0,Summary!$F45=\"\"),\"\",Summary!$F45)","v":""}]
[{"$f":"A59","v":0},null,null,null,null,"Total for Programmes",{"$f":"SUM(G43:G57)","v":0},{"$f":"SUM(H43:H57)","v":0},{"$f":"SUM(I43:I57)","v":0},{"$f":"SUM(J43:J57)","v":0}]
[{"$f":"IF(SUM(COUNTIF(G59:J59,\"<>0\")-COUNTBLANK(G59:J59))<>0,1,0)","v":0},null,null,null,null,"Direct charge against the National Revenue Fund"]
[1]
[1,null,null,null,null,"TOTAL",{"$f":"SUM(G58:G59)","v":0},{"$f":"SUM(H58:H59)","v":0},{"$f":"SUM(I58:I59)","v":0},{"$f":"SUM(J58:J59)","v":0}]
[1,null,null,null,null,"Check",{"$f":"G33-G61","v":0},{"$f":"H33-H61","v":0},{"$f":"I33-I61","v":0}]
[1]

{"sheet":"Deviations","index":40,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[[11,10,12,10],[11,14,11,16]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
["Off"]
[null,null,null,null,null,"Deviations between annual report and estimates of national expenditure"]
[null,null,null,null,null,"Economic classification","Outcome",null,null,null,null,null,"Economic classification",null,"Outcome"]
[null,null,null,null,null,"Deviation",null,null,null,null,"Reason/Comments for Deviations",null,"Annual report",null,"Audited"]
[null,null,null,null,null,"Rand thousand",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},null,null,null,"R thousand",null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"}]
[null,null,null,null,null,"Current payments",{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":0},{"$f":"SUM(I15:I17)","v":-55858},null,null,null,"Current payments",null,{"$f":"SUM(O15:O17)","v":1772059},{"$f":"SUM(P15:P17)","v":1943937},{"$f":"SUM(Q15:Q17)","v":2221702},{"$f":"SUM(O14:Q14)","v":5937698}]
[null,null,null,null,null,"Compensation of employees",{"$f":"O15-Summary!I60","v":0},{"$f":"P15-Summary!J60","v":0},{"$f":"Q15-Summary!L60","v":-36623},null,null,null,"Compensation of employees",null,1184570,1288374,1371767]
[null,null,null,null,null,"Goods and services",{"$f":"O16-Summary!I63","v":0},{"$f":"P16-Summary!J63","v":0},{"$f":"Q16-Summary!L63","v":-19235},null,null,null,"Goods and services",null,587461,655535,849935]
[null,null,null,null,null,"Interest and rent on land",{"$f":"O17-Summary!I102","v":0},{"$f":"P17-Summary!J102","v":0},{"$f":"Q17-Summary!L102","v":0},null,null,null,"Interest and rent on land",null,28,28,0]
[null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(G19:G25)","v":0},{"$f":"SUM(H19:H25)","v":0},{"$f":"SUM(I19:I25)","v":-3388},null,null,null,"Transfers and subsidies",null,{"$f":"SUM(O19:O25)","v":14506},{"$f":"SUM(P19:P25)","v":14995},{"$f":"SUM(Q19:Q25)","v":13091}]
[null,null,null,null,null,"Provinces and municipalities",{"$f":"O19-Summary!I106","v":0},{"$f":"P19-Summary!J106","v":0},{"$f":"Q19-Summary!L106","v":0},null,null,null,"Provinces and municipalities",null,0,0,0]
[null,null,null,null,null,"Departmental agencies and accounts",{"$f":"O20-Summary!I113","v":0},{"$f":"P20-Summary!J113","v":0},{"$f":"Q20-Summary!L113","v":-6},null,null,null,"Departmental agencies and accounts",null,12,15,9]
[null,null,null,null,null,"Higher education institutions",{"$f":"O21-Summary!I116","v":0},{"$f":"P21-Summary!J116","v":0},{"$f":"Q21-Summary!L116","v":-691},null,null,null,"Higher education institutions",null,7500,7600,7500]
[null,null,null,null,null,"Foreign governments and international organisations",{"$f":"O22-Summary!I117","v":0},{"$f":"P22-Summary!J117","v":0},{"$f":"Q22-Summary!L117","v":0},null,null,null,"Foreign governments and international organisations",null,0,0,0]
[null,null,null,null,null,"Public corporations and private enterprises",{"$f":"O23-Summary!I118","v":0},{"$f":"P23-Summary!J118","v":0},{"$f":"Q23-Summary!L118","v":185},null,null,null,"Public corporations and private enterprises",null,2150,77,185]
[null,null,null,null,null,"Non-profit institutions",{"$f":"O24-Summary!I125","v":0},{"$f":"P24-Summary!J125","v":0},{"$f":"Q24-Summary!L125","v":-33},null,null,null,"Non-profit institutions",null,310,438,290]
[null,null,null,null,null,"Households",{"$f":"O25-Summary!I126","v":0},{"$f":"P25-Summary!J126","v":0},{"$f":"Q25-Summary!L126","v":-2843},null,null,null,"Households",null,4534,6865,5107]
[null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(G27:G33)","v":-318030},{"$f":"SUM(H27:H33)","v":-255265},{"$f":"SUM(I27:I33)","v":-199387},null,null,null,"Payments for capital assets",null,{"$f":"SUM(O27:O33)","v":366537},{"$f":"SUM(P27:P33)","v":313379},{"$f":"SUM(Q27:Q33)","v":220202}]
[null,null,null,null,null,"Buildings and other fixed structures",{"$f":"O27-Summary!I130","v":-318030},{"$f":"P27-Summary!J130","v":-255265},{"$f":"Q27-Summary!L130","v":-195129},null,null,null,"Buildings and other fixed structures",null,318030,255265,155911]
[null,null,null,null,null,"Machinery and equipment",{"$f":"O28-Summary!I133","v":0},{"$f":"P28-Summary!J133","v":0},{"$f":"Q28-Summary!L133","v":-3934},null,null,null,"Machinery and equipment",null,47365,54633,61586]
[null,null,null,null,null,"Heritage assets",{"$f":"O29-Summary!I136","v":0},{"$f":"P29-Summary!J136","v":0},{"$f":"Q29-Summary!L136","v":0},null,null,null,"Heritage assets",null,0,0,0]
[null,null,null,null,null,"Specialised military assets",{"$f":"O30-Summary!I137","v":0},{"$f":"P30-Summary!J137","v":0},{"$f":"Q30-Summary!L137","v":0},null,null,null,"Specialised military assets",null,0,0,0]
[null,null,null,null,null,"Biological assets",{"$f":"O31-Summary!I138","v":0},{"$f":"P31-Summary!J138","v":0},{"$f":"Q31-Summary!L138","v":0},null,null,null,"Biological assets",null,0,0,0]
[null,null,null,null,null,"Land and sub-soil assets",{"$f":"O32-Summary!I139","v":0},{"$f":"P32-Summary!J139","v":0},{"$f":"Q32-Summary!L139","v":0},null,null,null,"Land and sub-soil assets",null,0,0,0]
[null,null,null,null,null,"Software and other intangible assets",{"$f":"O33-Summary!I140","v":0},{"$f":"P33-Summary!J140","v":0},{"$f":"Q33-Summary!L140","v":-324},null,null,null,"Software and other intangible assets",null,1142,3481,2705]
[null,null,null,null,null,"Payments for financial assets",{"$f":"O34-Summary!I141","v":0},{"$f":"P34-Summary!J141","v":0},{"$f":"Q34-Summary!L141","v":6210},null,null,null,"Payments for financial assets",null,3333,1229,6210]
[]
[null,null,null,null,null,"Total Economic classification",{"$f":"SUM(G14,G18,G26,G34)","v":-318030},{"$f":"SUM(H14,H18,H26,H34)","v":-255265},{"$f":"SUM(I14,I18,I26,I34)","v":-252423},null,null,null,"Total Economic classification",null,{"$f":"SUM(O14,O18,O26,O34)","v":2156435},{"$f":"SUM(P14,P18,P26,P34)","v":2273540},{"$f":"SUM(Q14,Q18,Q26,Q34)","v":2461205}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"AFS Total",null,2156435,2273540,2461205]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check Financial Statements",null,{"$f":"O36-O38","v":0},{"$f":"P36-P38","v":0},0]

{"sheet":"Dept specific info","index":41,"n_rows":1014,"n_cols":13,"rows_kept":1014,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
["Off"]
[1,null,null,null,null,"Additional departmental specific information"]
[1,null,null,null,null,"Description",{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[1,null,null,null,null,null,"Audited outcome",null,null,"Adjusted \nappropriation","Medium-term estimates"]
[1,null,null,null,null,null,null,null,null,null," "]
[1,null,null,null,null,"Rand thousand",null,null,null,null," "]
[1,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F15:M15,\"<>0\")-COUNTBLANK(F15:M15))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F16:M16,\"<>0\")-COUNTBLANK(F16:M16))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F20:M20,\"<>0\")-COUNTBLANK(F20:M20))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F37:M37,\"<>0\")-COUNTBLANK(F37:M37))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F149:M360,\"<>0\")-COUNTBLANK(F149:M360))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F150:M361,\"<>0\")-COUNTBLANK(F150:M361))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F151:M362,\"<>0\")-COUNTBLANK(F151:M362))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F152:M363,\"<>0\")-COUNTBLANK(F152:M363))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F153:M364,\"<>0\")-COUNTBLANK(F153:M364))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F154:M364,\"<>0\")-COUNTBLANK(F154:M364))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F160:M160,\"<>0\")-COUNTBLANK(F160:M160))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F224:M224,\"<>0\")-COUNTBLANK(F224:M224))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F288:M288,\"<>0\")-COUNTBLANK(F288:M288))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F352:M352,\"<>0\")-COUNTBLANK(F352:M352))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F416:M416,\"<>0\")-COUNTBLANK(F416:M416))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F480:M480,\"<>0\")-COUNTBLANK(F480:M480))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F576:M576,\"<>0\")-COUNTBLANK(F576:M576))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F640:M640,\"<>0\")-COUNTBLANK(F640:M640))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F645:M855,\"<>0\")-COUNTBLANK(F645:M855))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F704:M704,\"<>0\")-COUNTBLANK(F704:M704))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F768:M768,\"<>0\")-COUNTBLANK(F768:M768))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F832:M832,\"<>0\")-COUNTBLANK(F832:M832))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F896:M896,\"<>0\")-COUNTBLANK(F896:M896))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F960:M960,\"<>0\")-COUNTBLANK(F960:M960))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1010:M1010,\"<>0\")-COUNTBLANK(F1010:M1010))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"IF(SUM(COUNTIF(F1011:M1011,\"<>0\")-COUNTBLANK(F1011:M1011))<>0,1,0)","v":0},null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[0,null,null,null,null,0,0,0,0,0,0,0]
[1,null,null,null,null,1]

{"sheet":"Dept specific info-Own Format","index":42,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Training","index":43,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
["Off"]
[null,null,null,null,null,"Detail of training expenditure"]
[null,null,null,null,null,null,{"$f":"MyYearM3","v":"2014/15"},{"$f":"MyYearM2","v":"2015/16"},{"$f":"MyYearM1","v":"2016/17"},{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,"Audited outcome",null,null,"Adjusted \nappropriation","Medium-term estimates"]
[null,null,null,null,null,"Description"]
[null,null,null,null,null,"Compensation of employees (R thousand)",{"$f":"Summary!I60","v":1184570},{"$f":"Summary!J60","v":1288374},{"$f":"Summary!L60","v":1408390},{"$f":"Summary!R60","v":1352218},{"$f":"Summary!AB60","v":1428465},{"$f":"Summary!AK60","v":1444929},{"$f":"Summary!AT60","v":1460988.4311038333}]
[null,null,null,null,null,"Budget for training1 (R thousand)",10078,12267,13693,14595,15384,16842]
[null,null,null,null,null,"Audited outcome (R thousand)",7434,9155]
[null,null,null,null,null,"Training spend as percentage of compensation",{"$f":"IF(ISERROR(G16/G14),0,(G16/G14))","v":6.2756949779244793E-3},{"$f":"IF(ISERROR(H16/H14),0,(H16/H14))","v":7.1058559082999191E-3},{"$f":"IF(ISERROR(I16/I14),0,(I16/I14))","v":0},{"$f":"IF(ISERROR(J15/J14),0,(J15/J14))","v":1.0793377990826922E-2},{"$f":"IF(ISERROR(K15/K14),0,(K15/K14))","v":1.0769602335373985E-2},{"$f":"IF(ISERROR(L15/L14),0,(L15/L14))","v":1.1655936035611438E-2},{"$f":"IF(ISERROR(M15/M14),0,(M15/M14))","v":0}]
[null,null,null,null,null,"Total number trained2 (head count)",1207,1210,1359,0]
[null,null,null,null,null,"Employees receiving bursaries (head count)",611,791,791,0]
[null,null,null,null,null,"Learnerships (head count)",0,0,0,0]
[null,null,null,null,null,"Internships (head count)",143,165,184,0]
[null,null,null,null,null,"Attendance accredited courses (head count)",341,362,340,0]
[null,null,null,null,null,"Households receiving bursaries3 (R thousand)",5894,6212,2777,2940,3110,3210]
[null,null,null,null,null,"Households receiving bursaries (head count)",15,28,27,0]
[null,null,null,null,null,"1. All monies budgeted for skills development for the employees of the department (including learnerships and internships) for accredited courses and bursaries."]
[null,null,null,null,null,"2. Headcount should indicate the number of people."]
[null,null,null,null,null,"3. Bursaries to non-employees of the department treated as transfers to households."]

{"sheet":"PPP Projects","index":44,"n_rows":265,"n_cols":12,"rows_kept":265,"cut":false,"hidden":false,"merged":[[208,5,208,6],[208,7,208,11],[209,5,209,6],[209,7,209,11],[170,5,170,6],[170,7,170,11],[180,7,180,11],[43,6,43,15],[164,5,164,6],[164,7,164,11],[207,5,207,6],[207,7,207,11],[166,5,166,6],[166,7,166,11],[169,5,169,6],[169,7,169,11],[126,7,126,11],[167,5,167,6],[167,7,167,11],[168,5,168,6],[168,7,168,11],[121,5,121,6],[121,7,121,11],[38,6,38,15],[39,6,39,15],[40,6,40,15],[41,6,41,15],[42,6,42,15],[255,5,255,6],[255,7,255,11],[256,5,256,6],[256,7,256,11],[253,5,253,6],[253,7,253,11],[254,5,254,6],[254,7,254,11],[252,5,252,6],[252,7,252,11],[210,5,210,6],[210,7,210,11],[211,5,211,6],[211,7,211,11],[212,5,212,6],[212,7,212,11],[213,5,213,6],[213,7,213,11],[223,7,223,11],[250,5,250,6],[250,7,250,11],[251,5,251,6],[251,7,251,11],[165,5,165,6],[165,7,165,11],[122,5,122,6],[122,7,122,11],[123,5,123,6],[123,7,123,11],[127,5,127,6],[127,7,127,11],[137,7,137,11],[124,5,124,6],[124,7,124,11],[125,5,125,6],[125,7,125,11],[126,5,126,6],[94,7,94,11],[80,5,80,6],[80,7,80,11],[81,5,81,6],[81,7,81,11],[82,5,82,6],[82,7,82,11],[83,5,83,6],[83,7,83,11],[84,5,84,6],[84,7,84,11],[51,7,51,11],[78,5,78,6],[78,7,78,11],[79,5,79,6],[79,7,79,11]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,"Vote no.",{"$f":"MyVoteNo","v":12}]
[null,null,null,null,null,"Department name",{"$f":"MyDeptName","v":"Statistics South Africa"}]
[]
["Off"]
[null,null,null,null,null,"Summary of departmental private public partnership projects"]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,null,"Unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"Annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"At time of"]
[null,null,null,null,null,"Rand thousand",null,"Contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H18+SUM(H22:H25)","v":145394},{"$f":"I18+SUM(I22:I25)","v":229594},242221,255785,0]
[null,null,null,null,null,null,"PPP unitary charge1",{"$f":"SUM(H60,H103,H146,H189,H232)","v":145394},{"$f":"SUM(I60,I103,I146,I189,I232)","v":229594},{"$f":"SUM(J60,J103,J146,J189,J232)","v":242221},{"$f":"SUM(K60,K103,K146,K189,K232)","v":255785},{"$f":"SUM(L60,L103,L146,L189,L232)","v":0}]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",{"$f":"SUM(H62,H105,H148,H191,H234)","v":145394},{"$f":"SUM(I62,I105,I148,I191,I234)","v":229594},242221,255785,0]
[null,null,null,null,null,null,"for services provided by the operator",{"$f":"SUM(H63,H106,H149,H192,H235)","v":0},{"$f":"SUM(I63,I106,I149,I192,I235)","v":0},0,0,0]
[null,null,null,null,null,null,"Advisory fees2",{"$f":"SUM(H64,H107,H150,H193,H236)","v":0},{"$f":"SUM(I64,I107,I150,I193,I236)","v":0},0,0,0]
[null,null,null,null,null,null,"Project monitoring cost3",{"$f":"SUM(H65,H108,H151,H194,H237)","v":0},{"$f":"SUM(I65,I108,I151,I194,I237)","v":0},0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)4",{"$f":"SUM(H66,H109,H152,H195,H238)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)5",{"$f":"SUM(H67,H110,H153,H196,H239)","v":0},{"$f":"SUM(I67,I110,I153,I196,I239)","v":0},0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H28:H32)","v":0},{"$f":"SUM(I28:I32)","v":0},{"$f":"SUM(J28:J32)","v":0},{"$f":"SUM(K28:K32)","v":0},{"$f":"SUM(L28:L32)","v":0}]
[null,null,null,null,null,null,"Advisory fees",{"$f":"SUM(H70,H113,H156,H199,H242)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Project team cost",{"$f":"SUM(H71,H114,H157,H200,H243)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",{"$f":"SUM(H72,H115,H158,H201,H244)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)6",{"$f":"SUM(H73,H116,H159,H202,H245)","v":0},0,0,0,0]
[null,null,null,null,null,null,"Other project costs",{"$f":"SUM(H74,H117,H160,H203,H246)","v":0},{"$f":"SUM(I74,I117,I160,I203,I246)","v":0},0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H17+H27","v":145394},{"$f":"+I17+I27","v":229594},{"$f":"+J17+J27","v":242221},{"$f":"+K17+K27","v":255785},{"$f":"+L17+L27","v":0}]
[null,null,null,null,null,"* Only projects that have received Treasury Approval: 1"]
[]
[]
[null,null,null,null,null,"Explanatory notes:"]
[null,null,null,null,null,1,"The Unitary Charge is set forth in the PPP Agreement.  It is typically escalated at CPI.  It may be reduced by penalty deductions assessed against the private party service provider as allowed by the PPP Agreement.  For the three fiscal years preceding the current fiscal year, enter the amounts as actually paid.  For future fiscal years, do not assume any penalty deductions, and escalate the Unitary Charge by CPI."]
[null,null,null,null,null,2,"If the department has retained external advisors, or an outsourced Contract Manager, the actual amounts paid should be entered for the three fiscal years preceding the current fiscal year.  If the advisory contracts extend to future fiscal years, the amounts to be entered should be the current year’s amount escalated by CPI."]
[null,null,null,null,null,3,"Costs to the department of all full-time PPP contract management staff, plus overheads, calculated at __% of salary only. The applicable proportion of non-full time PPP contract management staff should be determined, as well as their proportional overheads.  Project monitoring costs also include the cost to the department for obtaining National Treasury approval of any variation to the PPP agreement.  Costs to the department actually incurred for the three fiscal years preceding the current fiscal year should be entered.  Costs for the future fiscal years should be estimated by escalating current year costs by CPI."]
[null,null,null,null,null,4,"Certain PPPs require payment by the private sector of a concession fee to government.  Other PPPs involve the sharing of re revenues generated by the PPP.  For the three years preceding the current year, actual amounts received should be entered.  For future fiscal years, an estimation of the amounts to be received during the current fiscal year, escalated by CPI should be entered."]
[null,null,null,null,null,5,"Most PPP Agreements involving a Unitary Charge to be paid to the private party service provider require the department to pay off the adjusted debt incurred by the private party to construct the infrastructure from which the services are provided and other, specified amounts upon the termination of the PPP Agreement prior to its expiry date, regardless of the cause of the termination.  These contingent liabilities are greatest at the outset of the PPP and reduce in amount as the PPP progresses.  These amounts may be increased if a variation occurs during the course of the PPP.  The amounts to be entered in this row should represent the department’s estimation of its contingent PPP liabilities discounted by the probability that a termination will occur during a specific fiscal year. "]
[null,null,null,null,null,6,"Capital payment is an upfront payment by Department to partly cover building costs in order to reduce the capital payment"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1,"Project description:",null,"New Building Project"]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H60+SUM(H64:H67)","v":145394},{"$f":"I60+SUM(I64:I67)","v":229594},242221,255785,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H62+H63","v":145394},{"$f":"I62+I63","v":229594},242221,255785,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",145394,229594,242221,255785]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},{"$f":"SUM(K70:K74)","v":0},{"$f":"SUM(L70:L74)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H59+H69","v":145394},{"$f":"+I59+I69","v":229594},{"$f":"+J59+J69","v":242221},{"$f":"+K59+K69","v":255785},{"$f":"+L59+L69","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,"New building project registered with National Treasury (private public partnership unit) as N104 "]
[null,null,null,null,null,"Brief description",null,"New head office building"]
[null,null,null,null,null,"Date PPP agreement signed",null,"2014-04-16"]
[null,null,null,null,null,"Duration of PPP agreement",null,"Projected for 25 years"]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H103+SUM(H107:H110)","v":0},{"$f":"I103+SUM(I107:I110)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H105+H106","v":0},{"$f":"I105+I106","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H113:H117)","v":0},{"$f":"SUM(I113:I117)","v":0},{"$f":"SUM(J113:J117)","v":0},{"$f":"SUM(K113:K117)","v":0},{"$f":"SUM(L113:L117)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H102+H112","v":0},{"$f":"+I102+I112","v":0},{"$f":"+J102+J112","v":0},{"$f":"+K102+K112","v":0},{"$f":"+L102+L112","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H146+SUM(H150:H153)","v":0},{"$f":"I146+SUM(I150:I153)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H148+H149","v":0},{"$f":"I148+I149","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H156:H160)","v":0},{"$f":"SUM(I156:I160)","v":0},{"$f":"SUM(J156:J160)","v":0},{"$f":"SUM(K156:K160)","v":0},{"$f":"SUM(L156:L160)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H145+H155","v":0},{"$f":"+I145+I155","v":0},{"$f":"+J145+J155","v":0},{"$f":"+K145+K155","v":0},{"$f":"+L145+L155","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,4,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H189+SUM(H193:H196)","v":0},{"$f":"I189+SUM(I193:I196)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H191+H192","v":0},{"$f":"I191+I192","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H199:H203)","v":0},{"$f":"SUM(I199:I203)","v":0},{"$f":"SUM(J199:J203)","v":0},{"$f":"SUM(K199:K203)","v":0},{"$f":"SUM(L199:L203)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H188+H198","v":0},{"$f":"+I188+I198","v":0},{"$f":"+J188+J198","v":0},{"$f":"+K188+K198","v":0},{"$f":"+L188+L198","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,5,"Project description:",null,0]
[null,null,null,null,null,null,null,"Project",{"$f":"MyYear0","v":"2017/18"},{"$f":"MyYearP1","v":"2018/19"},{"$f":"MyYearP2","v":"2019/20"},{"$f":"MyYearP3","v":"2020/21"}]
[null,null,null,null,null,null,null,"unitary","Budgeted","Medium-term expenditure estimate"]
[null,null,null,null,null,null,null,"annual fee","expenditure"," "]
[null,null,null,null,null,null,null,"at time of"]
[null,null,null,null,null,"R thousand",null,"contract"]
[]
[null,null,null,null,null,"Projects signed in terms of Treasury Regulation 16",null,{"$f":"H232+SUM(H236:H239)","v":0},{"$f":"I232+SUM(I236:I239)","v":0},0,0,0]
[null,null,null,null,null,null,"PPP unitary charge",{"$f":"H234+H235","v":0},{"$f":"I234+I235","v":0},0,0,0]
[null,null,null,null,null,null,"   of which:"]
[null,null,null,null,null,null,"for the capital portion (principal plus interest)",0,0,0,0]
[null,null,null,null,null,null,"for services provided by the operator",0,0,0,0]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project monitoring cost",0,0,0,0]
[null,null,null,null,null,null,"Revenue generated (if applicable)",0,0,0,0]
[null,null,null,null,null,null,"Contingent liabilities (information)",0,0,0,0]
[]
[null,null,null,null,null,"Projects in preparation, registered in terms of Treasury Regulation 16*",null,{"$f":"SUM(H242:H246)","v":0},{"$f":"SUM(I242:I246)","v":0},{"$f":"SUM(J242:J246)","v":0},{"$f":"SUM(K242:K246)","v":0},{"$f":"SUM(L242:L246)","v":0}]
[null,null,null,null,null,null,"Advisory fees",0,0,0,0]
[null,null,null,null,null,null,"Project team cost",0,0,0,0]
[null,null,null,null,null,null,"Site acquisition ",0,0,0,0]
[null,null,null,null,null,null,"Capital payment (where applicable)",0,0,0,0]
[null,null,null,null,null,null,"Other project costs",0,0,0,0]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"+H231+H241","v":0},{"$f":"+I231+I241","v":0},{"$f":"+J231+J241","v":0},{"$f":"+K231+K241","v":0},{"$f":"+L231+L241","v":0}]
[null,null,null,null,null,"* Only projects that have received National Treasury Approval: 1"]
[null,null,null,null,null,"DISCLOSURE NOTES FOR PROJECTS SIGNED IN TERMS OF TREASURY REGULATION 16"]
[null,null,null,null,null,"Project name",null,0]
[null,null,null,null,null,"Brief description",null,0]
[null,null,null,null,null,"Date PPP agreement signed",null,0]
[null,null,null,null,null,"Duration of PPP agreement",null,0]
[null,null,null,null,null,"Net present value (NPV) of all payment obligations discounted at appropriate duration government bond yield",null,0]
[null,null,null,null,null,"Variations/ amendments  to PPP agreement",null,0]
[null,null,null,null,null,"Cost implications of variations/ amendments",null,0]
[]
[]
[]
[null,null,null,null,null,"PPP 1",null,{"$f":"H76","v":145394},{"$f":"I76","v":229594},{"$f":"J76","v":242221},{"$f":"K76","v":255785}]
[null,null,null,null,null,"PPP 2",null,{"$f":"H113","v":0},{"$f":"I113","v":0},{"$f":"J113","v":0},{"$f":"K113","v":0}]
[null,null,null,null,null,"PPP 3",null,{"$f":"H156","v":0},{"$f":"I156","v":0},{"$f":"J156","v":0},{"$f":"K156","v":0}]
[null,null,null,null,null,"PPP 4",null,{"$f":"H199","v":0},{"$f":"I199","v":0},{"$f":"J199","v":0},{"$f":"K199","v":0}]
[null,null,null,null,null,"PPP 5",null,{"$f":"H242","v":0},{"$f":"I242","v":0},0,0]

{"sheet":"Outputs","index":45,"n_rows":28,"n_cols":256,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"H2&H3","v":"AdministrationMinistry"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"BT2&BT3","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"EF2&EF3","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"GR2&GR3","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,1,null,"Programme",null,"Administration"]
[null,null,null,null,null,"Subprogramme",null,"Ministry"]
[null,null,null,null,null,"Outputs",1,"xyz"]
[null,null,null,null,null,null,2,"abc"]
[null,null,null,null,null,null,3,"klm"]
[null,null,null,null,null,null,4,"qrs"]
[null,null,null,null,null,null,5,"ghi"]
[null,null,null,null,null,null,6,"mno"]
[null,null,null,null,null,null,7]
[null,null,null,null,null,null,8]
[null,null,null,null,null,null,9]
[null,null,null,null,null,null,10]
[null,null,null,null,null,null,11]
[null,null,null,null,null,null,12]
[null,null,null,null,null,null,13]
[null,null,null,null,null,null,14]
[null,null,null,null,null,null,15]
[null,null,null,null,null,null,16]
[null,null,null,null,null,null,17]
[null,null,null,null,null,null,18]
[null,null,null,null,null,null,19]
[null,null,null,null,null,null,20]
[null,null,null,null,null,null,21]
[null,null,null,null,null,null,22]
[null,null,null,null,null,null,23]
[null,null,null,null,null,null,24]
[null,null,null,null,null,null,25]

{"sheet":"Checks","index":46,"n_rows":160,"n_cols":19,"rows_kept":160,"cut":false,"hidden":false,"merged":[[122,0,146,0],[95,3,95,7],[12,0,36,0],[43,0,67,0],[152,3,152,18],[118,3,118,18],[9,3,9,18],[40,3,40,18],[73,3,73,5],[73,6,73,8],[72,3,72,8]]}
[null,"Checks",null,{"$f":"D2+D3","v":1}]
[null,"Section 1",null,{"$f":"COUNTIF(D13:S37,\"<>0\")","v":1}]
[null,"Section 2",null,{"$f":"COUNTIF(D44:S68,\"<>0\")","v":0}]
[null,"Section 3",null,{"$f":"IF(OR(COUNTIF(D76:I92,\"<>0\"),(Reprioritisation!AK114<>0)),1,0)","v":0}]
[null,"Section 4",null,0]
[null,"Section 6",null,{"$f":"IF(COUNTIF(D156:S156,\"<>0\"),1,0)+$F$160","v":0}]
[]
[null,"Programmes across, subprogrammes down"]
[null,"Section 1:Sub-subprogramme total vs Economic classification"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Subprogrammes","SP: 1",1,{"$f":"IF($C13>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C13-1)*150,0,1,33),OFFSET('1'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C13-1)*150,0,1,33),OFFSET('2'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C13-1)*150,0,1,33),OFFSET('3'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C13-1)*150,0,1,33),OFFSET('4'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C13-1)*150,0,1,33),OFFSET('5'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C13-1)*150,0,1,33),OFFSET('6'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":"Error"},{"$f":"IF($C13>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C13-1)*150,0,1,33),OFFSET('7'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C13-1)*150,0,1,33),OFFSET('8'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C13-1)*150,0,1,33),OFFSET('9'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C13-1)*150,0,1,33),OFFSET('10'!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C13-1)*150,0,1,33),OFFSET('11'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C13-1)*150,0,1,33),OFFSET('12'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C13-1)*150,0,1,33),OFFSET('13'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C13-1)*150,0,1,33),OFFSET('14'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C13-1)*150,0,1,33),OFFSET('15'!#REF!,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C13-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C13-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 2",2,{"$f":"IF($C14>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C14-1)*150,0,1,33),OFFSET('1'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C14-1)*150,0,1,33),OFFSET('2'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C14-1)*150,0,1,33),OFFSET('3'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C14-1)*150,0,1,33),OFFSET('4'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C14-1)*150,0,1,33),OFFSET('5'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C14-1)*150,0,1,33),OFFSET('6'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C14-1)*150,0,1,33),OFFSET('7'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C14-1)*150,0,1,33),OFFSET('8'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C14-1)*150,0,1,33),OFFSET('9'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C14-1)*150,0,1,33),OFFSET('10'!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C14-1)*150,0,1,33),OFFSET('11'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C14-1)*150,0,1,33),OFFSET('12'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C14-1)*150,0,1,33),OFFSET('13'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C14-1)*150,0,1,33),OFFSET('14'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C14-1)*150,0,1,33),OFFSET('15'!#REF!,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C14-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C14-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 3",3,{"$f":"IF($C15>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C15-1)*150,0,1,33),OFFSET('1'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C15-1)*150,0,1,33),OFFSET('2'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C15-1)*150,0,1,33),OFFSET('3'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C15-1)*150,0,1,33),OFFSET('4'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C15-1)*150,0,1,33),OFFSET('5'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C15-1)*150,0,1,33),OFFSET('6'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C15-1)*150,0,1,33),OFFSET('7'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C15-1)*150,0,1,33),OFFSET('8'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C15-1)*150,0,1,33),OFFSET('9'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C15-1)*150,0,1,33),OFFSET('10'!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C15-1)*150,0,1,33),OFFSET('11'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C15-1)*150,0,1,33),OFFSET('12'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C15-1)*150,0,1,33),OFFSET('13'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C15-1)*150,0,1,33),OFFSET('14'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C15-1)*150,0,1,33),OFFSET('15'!#REF!,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C15-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C15-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 4",4,{"$f":"IF($C16>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C16-1)*150,0,1,33),OFFSET('1'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C16-1)*150,0,1,33),OFFSET('2'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C16-1)*150,0,1,33),OFFSET('3'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C16-1)*150,0,1,33),OFFSET('4'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C16-1)*150,0,1,33),OFFSET('5'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C16-1)*150,0,1,33),OFFSET('6'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C16-1)*150,0,1,33),OFFSET('7'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C16-1)*150,0,1,33),OFFSET('8'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C16-1)*150,0,1,33),OFFSET('9'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C16-1)*150,0,1,33),OFFSET('10'!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C16-1)*150,0,1,33),OFFSET('11'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C16-1)*150,0,1,33),OFFSET('12'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C16-1)*150,0,1,33),OFFSET('13'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C16-1)*150,0,1,33),OFFSET('14'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C16-1)*150,0,1,33),OFFSET('15'!#REF!,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C16-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C16-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 5",5,{"$f":"IF($C17>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C17-1)*150,0,1,33),OFFSET('1'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C17-1)*150,0,1,33),OFFSET('2'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C17-1)*150,0,1,33),OFFSET('3'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C17-1)*150,0,1,33),OFFSET('4'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C17-1)*150,0,1,33),OFFSET('5'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C17-1)*150,0,1,33),OFFSET('6'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C17-1)*150,0,1,33),OFFSET('7'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C17-1)*150,0,1,33),OFFSET('8'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C17-1)*150,0,1,33),OFFSET('9'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C17-1)*150,0,1,33),OFFSET('10'!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C17-1)*150,0,1,33),OFFSET('11'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C17-1)*150,0,1,33),OFFSET('12'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C17-1)*150,0,1,33),OFFSET('13'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C17-1)*150,0,1,33),OFFSET('14'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C17-1)*150,0,1,33),OFFSET('15'!#REF!,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C17-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C17-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 6",6,{"$f":"IF($C18>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C18-1)*150,0,1,33),OFFSET('1'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C18-1)*150,0,1,33),OFFSET('2'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C18-1)*150,0,1,33),OFFSET('3'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C18-1)*150,0,1,33),OFFSET('4'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C18-1)*150,0,1,33),OFFSET('5'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C18-1)*150,0,1,33),OFFSET('6'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C18-1)*150,0,1,33),OFFSET('7'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C18-1)*150,0,1,33),OFFSET('8'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C18-1)*150,0,1,33),OFFSET('9'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C18-1)*150,0,1,33),OFFSET('10'!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C18-1)*150,0,1,33),OFFSET('11'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C18-1)*150,0,1,33),OFFSET('12'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C18-1)*150,0,1,33),OFFSET('13'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C18-1)*150,0,1,33),OFFSET('14'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C18-1)*150,0,1,33),OFFSET('15'!#REF!,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C18-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C18-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 7",7,{"$f":"IF($C19>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C19-1)*150,0,1,33),OFFSET('1'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C19-1)*150,0,1,33),OFFSET('2'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C19-1)*150,0,1,33),OFFSET('3'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C19-1)*150,0,1,33),OFFSET('4'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C19-1)*150,0,1,33),OFFSET('5'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C19-1)*150,0,1,33),OFFSET('6'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C19-1)*150,0,1,33),OFFSET('7'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C19-1)*150,0,1,33),OFFSET('8'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C19-1)*150,0,1,33),OFFSET('9'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C19-1)*150,0,1,33),OFFSET('10'!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C19-1)*150,0,1,33),OFFSET('11'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C19-1)*150,0,1,33),OFFSET('12'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C19-1)*150,0,1,33),OFFSET('13'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C19-1)*150,0,1,33),OFFSET('14'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C19-1)*150,0,1,33),OFFSET('15'!#REF!,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C19-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C19-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 8",8,{"$f":"IF($C20>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C20-1)*150,0,1,33),OFFSET('1'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C20-1)*150,0,1,33),OFFSET('2'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C20-1)*150,0,1,33),OFFSET('3'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C20-1)*150,0,1,33),OFFSET('4'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C20-1)*150,0,1,33),OFFSET('5'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C20-1)*150,0,1,33),OFFSET('6'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C20-1)*150,0,1,33),OFFSET('7'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C20-1)*150,0,1,33),OFFSET('8'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C20-1)*150,0,1,33),OFFSET('9'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C20-1)*150,0,1,33),OFFSET('10'!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C20-1)*150,0,1,33),OFFSET('11'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C20-1)*150,0,1,33),OFFSET('12'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C20-1)*150,0,1,33),OFFSET('13'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C20-1)*150,0,1,33),OFFSET('14'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C20-1)*150,0,1,33),OFFSET('15'!#REF!,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C20-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C20-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 9",9,{"$f":"IF($C21>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C21-1)*150,0,1,33),OFFSET('1'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C21-1)*150,0,1,33),OFFSET('2'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C21-1)*150,0,1,33),OFFSET('3'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C21-1)*150,0,1,33),OFFSET('4'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C21-1)*150,0,1,33),OFFSET('5'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C21-1)*150,0,1,33),OFFSET('6'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C21-1)*150,0,1,33),OFFSET('7'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C21-1)*150,0,1,33),OFFSET('8'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C21-1)*150,0,1,33),OFFSET('9'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C21-1)*150,0,1,33),OFFSET('10'!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C21-1)*150,0,1,33),OFFSET('11'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C21-1)*150,0,1,33),OFFSET('12'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C21-1)*150,0,1,33),OFFSET('13'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C21-1)*150,0,1,33),OFFSET('14'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C21-1)*150,0,1,33),OFFSET('15'!#REF!,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C21-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C21-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 10",10,{"$f":"IF($C22>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C22-1)*150,0,1,33),OFFSET('1'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C22-1)*150,0,1,33),OFFSET('2'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C22-1)*150,0,1,33),OFFSET('3'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C22-1)*150,0,1,33),OFFSET('4'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C22-1)*150,0,1,33),OFFSET('5'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C22-1)*150,0,1,33),OFFSET('6'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C22-1)*150,0,1,33),OFFSET('7'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C22-1)*150,0,1,33),OFFSET('8'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C22-1)*150,0,1,33),OFFSET('9'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C22-1)*150,0,1,33),OFFSET('10'!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C22-1)*150,0,1,33),OFFSET('11'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C22-1)*150,0,1,33),OFFSET('12'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C22-1)*150,0,1,33),OFFSET('13'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C22-1)*150,0,1,33),OFFSET('14'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C22-1)*150,0,1,33),OFFSET('15'!#REF!,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C22-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C22-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 11",11,{"$f":"IF($C23>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C23-1)*150,0,1,33),OFFSET('1'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C23-1)*150,0,1,33),OFFSET('2'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C23-1)*150,0,1,33),OFFSET('3'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C23-1)*150,0,1,33),OFFSET('4'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C23-1)*150,0,1,33),OFFSET('5'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C23-1)*150,0,1,33),OFFSET('6'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C23-1)*150,0,1,33),OFFSET('7'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C23-1)*150,0,1,33),OFFSET('8'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C23-1)*150,0,1,33),OFFSET('9'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C23-1)*150,0,1,33),OFFSET('10'!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C23-1)*150,0,1,33),OFFSET('11'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C23-1)*150,0,1,33),OFFSET('12'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C23-1)*150,0,1,33),OFFSET('13'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C23-1)*150,0,1,33),OFFSET('14'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C23-1)*150,0,1,33),OFFSET('15'!#REF!,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C23-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C23-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 12",12,{"$f":"IF($C24>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C24-1)*150,0,1,33),OFFSET('1'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C24-1)*150,0,1,33),OFFSET('2'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C24-1)*150,0,1,33),OFFSET('3'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C24-1)*150,0,1,33),OFFSET('4'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C24-1)*150,0,1,33),OFFSET('5'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C24-1)*150,0,1,33),OFFSET('6'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C24-1)*150,0,1,33),OFFSET('7'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C24-1)*150,0,1,33),OFFSET('8'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C24-1)*150,0,1,33),OFFSET('9'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C24-1)*150,0,1,33),OFFSET('10'!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C24-1)*150,0,1,33),OFFSET('11'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C24-1)*150,0,1,33),OFFSET('12'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C24-1)*150,0,1,33),OFFSET('13'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C24-1)*150,0,1,33),OFFSET('14'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C24-1)*150,0,1,33),OFFSET('15'!#REF!,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C24-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C24-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 13",13,{"$f":"IF($C25>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C25-1)*150,0,1,33),OFFSET('1'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C25-1)*150,0,1,33),OFFSET('2'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C25-1)*150,0,1,33),OFFSET('3'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C25-1)*150,0,1,33),OFFSET('4'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C25-1)*150,0,1,33),OFFSET('5'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C25-1)*150,0,1,33),OFFSET('6'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C25-1)*150,0,1,33),OFFSET('7'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C25-1)*150,0,1,33),OFFSET('8'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C25-1)*150,0,1,33),OFFSET('9'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C25-1)*150,0,1,33),OFFSET('10'!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C25-1)*150,0,1,33),OFFSET('11'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C25-1)*150,0,1,33),OFFSET('12'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C25-1)*150,0,1,33),OFFSET('13'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C25-1)*150,0,1,33),OFFSET('14'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C25-1)*150,0,1,33),OFFSET('15'!#REF!,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C25-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C25-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 14",14,{"$f":"IF($C26>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C26-1)*150,0,1,33),OFFSET('1'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C26-1)*150,0,1,33),OFFSET('2'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C26-1)*150,0,1,33),OFFSET('3'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C26-1)*150,0,1,33),OFFSET('4'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C26-1)*150,0,1,33),OFFSET('5'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C26-1)*150,0,1,33),OFFSET('6'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C26-1)*150,0,1,33),OFFSET('7'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C26-1)*150,0,1,33),OFFSET('8'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C26-1)*150,0,1,33),OFFSET('9'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C26-1)*150,0,1,33),OFFSET('10'!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C26-1)*150,0,1,33),OFFSET('11'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C26-1)*150,0,1,33),OFFSET('12'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C26-1)*150,0,1,33),OFFSET('13'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C26-1)*150,0,1,33),OFFSET('14'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C26-1)*150,0,1,33),OFFSET('15'!#REF!,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C26-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C26-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 15",15,{"$f":"IF($C27>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C27-1)*150,0,1,33),OFFSET('1'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C27-1)*150,0,1,33),OFFSET('2'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C27-1)*150,0,1,33),OFFSET('3'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C27-1)*150,0,1,33),OFFSET('4'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C27-1)*150,0,1,33),OFFSET('5'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C27-1)*150,0,1,33),OFFSET('6'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C27-1)*150,0,1,33),OFFSET('7'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C27-1)*150,0,1,33),OFFSET('8'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C27-1)*150,0,1,33),OFFSET('9'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C27-1)*150,0,1,33),OFFSET('10'!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C27-1)*150,0,1,33),OFFSET('11'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C27-1)*150,0,1,33),OFFSET('12'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C27-1)*150,0,1,33),OFFSET('13'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C27-1)*150,0,1,33),OFFSET('14'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C27-1)*150,0,1,33),OFFSET('15'!#REF!,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C27-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C27-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 16",16,{"$f":"IF($C28>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C28-1)*150,0,1,33),OFFSET('1'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C28-1)*150,0,1,33),OFFSET('2'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C28-1)*150,0,1,33),OFFSET('3'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C28-1)*150,0,1,33),OFFSET('4'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C28-1)*150,0,1,33),OFFSET('5'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C28-1)*150,0,1,33),OFFSET('6'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C28-1)*150,0,1,33),OFFSET('7'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C28-1)*150,0,1,33),OFFSET('8'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C28-1)*150,0,1,33),OFFSET('9'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C28-1)*150,0,1,33),OFFSET('10'!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C28-1)*150,0,1,33),OFFSET('11'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C28-1)*150,0,1,33),OFFSET('12'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C28-1)*150,0,1,33),OFFSET('13'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C28-1)*150,0,1,33),OFFSET('14'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C28-1)*150,0,1,33),OFFSET('15'!#REF!,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C28-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C28-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 17",17,{"$f":"IF($C29>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C29-1)*150,0,1,33),OFFSET('1'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C29-1)*150,0,1,33),OFFSET('2'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C29-1)*150,0,1,33),OFFSET('3'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C29-1)*150,0,1,33),OFFSET('4'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C29-1)*150,0,1,33),OFFSET('5'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C29-1)*150,0,1,33),OFFSET('6'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C29-1)*150,0,1,33),OFFSET('7'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C29-1)*150,0,1,33),OFFSET('8'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C29-1)*150,0,1,33),OFFSET('9'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C29-1)*150,0,1,33),OFFSET('10'!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C29-1)*150,0,1,33),OFFSET('11'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C29-1)*150,0,1,33),OFFSET('12'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C29-1)*150,0,1,33),OFFSET('13'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C29-1)*150,0,1,33),OFFSET('14'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C29-1)*150,0,1,33),OFFSET('15'!#REF!,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C29-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C29-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 18",18,{"$f":"IF($C30>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C30-1)*150,0,1,33),OFFSET('1'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C30-1)*150,0,1,33),OFFSET('2'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C30-1)*150,0,1,33),OFFSET('3'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C30-1)*150,0,1,33),OFFSET('4'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C30-1)*150,0,1,33),OFFSET('5'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C30-1)*150,0,1,33),OFFSET('6'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C30-1)*150,0,1,33),OFFSET('7'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C30-1)*150,0,1,33),OFFSET('8'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C30-1)*150,0,1,33),OFFSET('9'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C30-1)*150,0,1,33),OFFSET('10'!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C30-1)*150,0,1,33),OFFSET('11'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C30-1)*150,0,1,33),OFFSET('12'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C30-1)*150,0,1,33),OFFSET('13'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C30-1)*150,0,1,33),OFFSET('14'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C30-1)*150,0,1,33),OFFSET('15'!#REF!,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C30-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C30-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 19",19,{"$f":"IF($C31>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C31-1)*150,0,1,33),OFFSET('1'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C31-1)*150,0,1,33),OFFSET('2'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C31-1)*150,0,1,33),OFFSET('3'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C31-1)*150,0,1,33),OFFSET('4'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C31-1)*150,0,1,33),OFFSET('5'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C31-1)*150,0,1,33),OFFSET('6'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C31-1)*150,0,1,33),OFFSET('7'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C31-1)*150,0,1,33),OFFSET('8'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C31-1)*150,0,1,33),OFFSET('9'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C31-1)*150,0,1,33),OFFSET('10'!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C31-1)*150,0,1,33),OFFSET('11'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C31-1)*150,0,1,33),OFFSET('12'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C31-1)*150,0,1,33),OFFSET('13'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C31-1)*150,0,1,33),OFFSET('14'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C31-1)*150,0,1,33),OFFSET('15'!#REF!,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C31-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C31-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 20",20,{"$f":"IF($C32>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C32-1)*150,0,1,33),OFFSET('1'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C32-1)*150,0,1,33),OFFSET('2'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C32-1)*150,0,1,33),OFFSET('3'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C32-1)*150,0,1,33),OFFSET('4'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C32-1)*150,0,1,33),OFFSET('5'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C32-1)*150,0,1,33),OFFSET('6'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C32-1)*150,0,1,33),OFFSET('7'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C32-1)*150,0,1,33),OFFSET('8'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C32-1)*150,0,1,33),OFFSET('9'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C32-1)*150,0,1,33),OFFSET('10'!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C32-1)*150,0,1,33),OFFSET('11'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C32-1)*150,0,1,33),OFFSET('12'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C32-1)*150,0,1,33),OFFSET('13'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C32-1)*150,0,1,33),OFFSET('14'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C32-1)*150,0,1,33),OFFSET('15'!#REF!,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C32-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C32-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 21",21,{"$f":"IF($C33>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C33-1)*150,0,1,33),OFFSET('1'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C33-1)*150,0,1,33),OFFSET('2'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C33-1)*150,0,1,33),OFFSET('3'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C33-1)*150,0,1,33),OFFSET('4'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C33-1)*150,0,1,33),OFFSET('5'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C33-1)*150,0,1,33),OFFSET('6'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C33-1)*150,0,1,33),OFFSET('7'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C33-1)*150,0,1,33),OFFSET('8'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C33-1)*150,0,1,33),OFFSET('9'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C33-1)*150,0,1,33),OFFSET('10'!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C33-1)*150,0,1,33),OFFSET('11'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C33-1)*150,0,1,33),OFFSET('12'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C33-1)*150,0,1,33),OFFSET('13'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C33-1)*150,0,1,33),OFFSET('14'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C33-1)*150,0,1,33),OFFSET('15'!#REF!,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C33-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C33-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 22",22,{"$f":"IF($C34>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C34-1)*150,0,1,33),OFFSET('1'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C34-1)*150,0,1,33),OFFSET('2'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C34-1)*150,0,1,33),OFFSET('3'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C34-1)*150,0,1,33),OFFSET('4'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C34-1)*150,0,1,33),OFFSET('5'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C34-1)*150,0,1,33),OFFSET('6'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C34-1)*150,0,1,33),OFFSET('7'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C34-1)*150,0,1,33),OFFSET('8'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C34-1)*150,0,1,33),OFFSET('9'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C34-1)*150,0,1,33),OFFSET('10'!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C34-1)*150,0,1,33),OFFSET('11'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C34-1)*150,0,1,33),OFFSET('12'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C34-1)*150,0,1,33),OFFSET('13'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C34-1)*150,0,1,33),OFFSET('14'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C34-1)*150,0,1,33),OFFSET('15'!#REF!,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C34-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C34-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 23",23,{"$f":"IF($C35>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C35-1)*150,0,1,33),OFFSET('1'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C35-1)*150,0,1,33),OFFSET('2'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C35-1)*150,0,1,33),OFFSET('3'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C35-1)*150,0,1,33),OFFSET('4'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C35-1)*150,0,1,33),OFFSET('5'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C35-1)*150,0,1,33),OFFSET('6'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C35-1)*150,0,1,33),OFFSET('7'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C35-1)*150,0,1,33),OFFSET('8'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C35-1)*150,0,1,33),OFFSET('9'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C35-1)*150,0,1,33),OFFSET('10'!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C35-1)*150,0,1,33),OFFSET('11'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C35-1)*150,0,1,33),OFFSET('12'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C35-1)*150,0,1,33),OFFSET('13'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C35-1)*150,0,1,33),OFFSET('14'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C35-1)*150,0,1,33),OFFSET('15'!#REF!,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C35-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C35-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 24",24,{"$f":"IF($C36>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C36-1)*150,0,1,33),OFFSET('1'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C36-1)*150,0,1,33),OFFSET('2'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C36-1)*150,0,1,33),OFFSET('3'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C36-1)*150,0,1,33),OFFSET('4'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C36-1)*150,0,1,33),OFFSET('5'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C36-1)*150,0,1,33),OFFSET('6'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C36-1)*150,0,1,33),OFFSET('7'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C36-1)*150,0,1,33),OFFSET('8'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C36-1)*150,0,1,33),OFFSET('9'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C36-1)*150,0,1,33),OFFSET('10'!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C36-1)*150,0,1,33),OFFSET('11'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C36-1)*150,0,1,33),OFFSET('12'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C36-1)*150,0,1,33),OFFSET('13'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C36-1)*150,0,1,33),OFFSET('14'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C36-1)*150,0,1,33),OFFSET('15'!#REF!,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C36-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C36-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 25",25,{"$f":"IF($C37>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('1'!$I$454,($C37-1)*150,0,1,33),OFFSET('1'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('2'!$I$454,($C37-1)*150,0,1,33),OFFSET('2'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('3'!$I$454,($C37-1)*150,0,1,33),OFFSET('3'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('4'!$I$454,($C37-1)*150,0,1,33),OFFSET('4'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('5'!$I$454,($C37-1)*150,0,1,33),OFFSET('5'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('6'!$I$454,($C37-1)*150,0,1,33),OFFSET('6'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('7'!$I$454,($C37-1)*150,0,1,33),OFFSET('7'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('8'!$I$454,($C37-1)*150,0,1,33),OFFSET('8'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('9'!$I$454,($C37-1)*150,0,1,33),OFFSET('9'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('10'!$I$454,($C37-1)*150,0,1,33),OFFSET('10'!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('11'!#REF!,($C37-1)*150,0,1,33),OFFSET('11'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('12'!#REF!,($C37-1)*150,0,1,33),OFFSET('12'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('13'!#REF!,($C37-1)*150,0,1,33),OFFSET('13'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('14'!#REF!,($C37-1)*150,0,1,33),OFFSET('14'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET('15'!#REF!,($C37-1)*150,0,1,33),OFFSET('15'!#REF!,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT(OFFSET(Direct_charges!$I$454,($C37-1)*150,0,1,33),OFFSET(Direct_charges!$I$454,($C37-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[]
[]
[null,"Section 2:Transfers detail vs Economic classification (Transfers)"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Subprogrammes","SP: 1",1,{"$f":"IF($C13>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C44-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C44-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C44-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C44-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C44-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C44-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C44-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C44-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C44-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C44-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C44-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C44-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C44-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C44-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C44-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C13>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C44-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C44-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 2",2,{"$f":"IF($C14>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C45-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C45-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C45-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C45-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C45-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C45-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C45-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C45-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C45-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C45-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C45-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C45-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C45-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C45-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C45-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C14>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C45-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C45-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 3",3,{"$f":"IF($C15>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C46-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C46-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C46-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C46-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C46-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C46-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C46-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C46-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C46-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C46-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C46-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C46-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C46-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C46-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C46-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C15>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C46-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C46-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 4",4,{"$f":"IF($C16>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C47-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C47-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C47-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C47-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C47-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C47-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C47-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C47-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C47-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C47-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C47-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C47-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C47-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C47-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C47-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C16>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C47-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C47-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 5",5,{"$f":"IF($C17>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C48-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C48-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C48-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C48-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C48-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C48-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C48-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C48-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C48-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C48-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C48-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C48-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C48-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C48-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C48-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C17>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C48-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C48-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 6",6,{"$f":"IF($C18>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C49-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C49-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C49-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C49-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C49-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C49-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C49-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C49-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C49-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C49-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C49-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C49-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C49-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C49-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C49-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C18>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C49-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C49-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 7",7,{"$f":"IF($C19>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C50-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C50-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C50-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C50-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C50-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C50-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C50-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C50-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C50-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C50-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C50-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C50-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C50-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C50-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C50-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C19>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C50-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C50-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 8",8,{"$f":"IF($C20>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C51-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C51-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C51-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C51-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C51-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C51-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C51-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C51-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C51-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C51-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C51-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C51-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C51-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C51-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C51-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C20>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C51-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C51-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 9",9,{"$f":"IF($C21>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C52-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C52-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C52-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C52-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C52-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C52-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C52-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C52-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C52-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C52-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C52-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C52-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C52-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C52-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C52-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C21>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C52-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C52-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 10",10,{"$f":"IF($C22>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C53-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C53-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C53-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C53-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C53-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C53-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C53-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C53-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C53-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C53-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C53-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C53-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C53-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C53-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C53-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C22>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C53-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C53-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 11",11,{"$f":"IF($C23>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C54-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C54-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C54-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C54-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C54-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C54-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C54-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C54-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C54-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C54-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C54-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C54-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C54-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C54-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C54-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C23>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C54-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C54-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 12",12,{"$f":"IF($C24>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C55-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C55-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C55-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C55-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C55-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C55-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C55-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C55-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C55-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C55-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C55-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C55-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C55-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C55-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C55-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C24>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C55-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C55-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 13",13,{"$f":"IF($C25>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C56-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C56-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C56-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C56-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C56-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C56-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C56-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C56-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C56-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C56-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C56-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C56-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C56-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C56-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C56-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C25>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C56-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C56-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 14",14,{"$f":"IF($C26>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C57-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C57-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C57-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C57-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C57-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C57-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C57-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C57-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C57-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C57-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C57-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C57-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C57-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C57-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C57-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C26>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C57-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C57-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 15",15,{"$f":"IF($C27>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C58-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C58-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C58-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C58-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C58-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C58-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C58-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C58-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C58-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C58-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C58-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C58-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C58-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C58-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C58-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C27>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C58-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C58-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 16",16,{"$f":"IF($C28>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C59-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C59-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C59-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C59-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C59-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C59-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C59-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C59-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C59-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C59-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C59-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C59-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C59-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C59-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C59-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C28>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C59-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C59-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 17",17,{"$f":"IF($C29>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C60-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C60-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C60-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C60-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C60-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C60-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C60-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C60-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C60-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C60-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C60-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C60-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C60-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C60-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C60-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C29>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C60-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C60-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 18",18,{"$f":"IF($C30>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C61-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C61-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C61-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C61-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C61-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C61-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C61-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C61-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C61-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C61-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C61-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C61-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C61-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C61-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C61-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C30>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C61-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C61-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 19",19,{"$f":"IF($C31>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C62-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C62-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C62-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C62-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C62-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C62-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C62-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C62-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C62-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C62-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C62-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C62-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C62-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C62-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C62-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C31>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C62-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C62-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 20",20,{"$f":"IF($C32>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C63-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C63-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C63-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C63-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C63-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C63-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C63-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C63-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C63-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C63-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C63-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C63-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C63-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C63-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C63-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C32>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C63-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C63-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 21",21,{"$f":"IF($C33>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C64-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C64-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C64-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C64-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C64-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C64-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C64-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C64-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C64-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C64-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C64-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C64-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C64-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C64-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C64-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C33>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C64-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C64-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 22",22,{"$f":"IF($C34>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C65-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C65-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C65-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C65-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C65-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C65-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C65-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C65-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C65-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C65-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C65-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C65-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C65-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C65-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C65-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C34>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C65-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C65-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 23",23,{"$f":"IF($C35>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C66-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C66-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C66-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C66-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C66-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C66-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C66-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C66-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C66-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C66-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C66-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C66-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C66-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C66-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C66-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C35>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C66-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C66-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 24",24,{"$f":"IF($C36>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C67-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C67-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C67-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C67-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C67-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C67-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C67-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C67-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C67-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C67-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C67-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C67-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C67-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C67-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C67-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C36>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C67-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C67-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[null,"SP: 25",25,{"$f":"IF($C37>'1'!$B$3,0,IF(ROUND(SUMPRODUCT(('1'!$AY$185:$AY$289=OFFSET('1'!$G$331,($C68-1)*150,0))*'1'!$I$185:$AO$289)-SUM(OFFSET('1'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'2'!$B$3,0,IF(ROUND(SUMPRODUCT(('2'!$AY$185:$AY$289=OFFSET('2'!$G$331,($C68-1)*150,0))*'2'!$I$185:$AO$289)-SUM(OFFSET('2'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'3'!$B$3,0,IF(ROUND(SUMPRODUCT(('3'!$AY$185:$AY$289=OFFSET('3'!$G$331,($C68-1)*150,0))*'3'!$I$185:$AO$289)-SUM(OFFSET('3'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'4'!$B$3,0,IF(ROUND(SUMPRODUCT(('4'!$AY$185:$AY$289=OFFSET('4'!$G$331,($C68-1)*150,0))*'4'!$I$185:$AO$289)-SUM(OFFSET('4'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'5'!$B$3,0,IF(ROUND(SUMPRODUCT(('5'!$AY$185:$AY$289=OFFSET('5'!$G$331,($C68-1)*150,0))*'5'!$I$185:$AO$289)-SUM(OFFSET('5'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'6'!$B$3,0,IF(ROUND(SUMPRODUCT(('6'!$AY$185:$AY$289=OFFSET('6'!$G$331,($C68-1)*150,0))*'6'!$I$185:$AO$289)-SUM(OFFSET('6'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'7'!$B$3,0,IF(ROUND(SUMPRODUCT(('7'!$AY$185:$AY$289=OFFSET('7'!$G$331,($C68-1)*150,0))*'7'!$I$185:$AO$289)-SUM(OFFSET('7'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'8'!$B$3,0,IF(ROUND(SUMPRODUCT(('8'!$AY$185:$AY$289=OFFSET('8'!$G$331,($C68-1)*150,0))*'8'!$I$185:$AO$289)-SUM(OFFSET('8'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'9'!$B$3,0,IF(ROUND(SUMPRODUCT(('9'!$AY$185:$AY$289=OFFSET('9'!$G$331,($C68-1)*150,0))*'9'!$I$185:$AO$289)-SUM(OFFSET('9'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'10'!$B$3,0,IF(ROUND(SUMPRODUCT(('10'!$AY$185:$AY$289=OFFSET('10'!$G$331,($C68-1)*150,0))*'10'!$I$185:$AO$289)-SUM(OFFSET('10'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'11'!$B$3,0,IF(ROUND(SUMPRODUCT(('11'!$AY$185:$AY$289=OFFSET('11'!$G$331,($C68-1)*150,0))*'11'!$I$185:$AO$289)-SUM(OFFSET('11'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'12'!$B$3,0,IF(ROUND(SUMPRODUCT(('12'!$AY$185:$AY$289=OFFSET('12'!$G$331,($C68-1)*150,0))*'12'!$I$185:$AO$289)-SUM(OFFSET('12'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'13'!$B$3,0,IF(ROUND(SUMPRODUCT(('13'!$AY$185:$AY$289=OFFSET('13'!$G$331,($C68-1)*150,0))*'13'!$I$185:$AO$289)-SUM(OFFSET('13'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'14'!$B$3,0,IF(ROUND(SUMPRODUCT(('14'!$AY$185:$AY$289=OFFSET('14'!$G$331,($C68-1)*150,0))*'14'!$I$185:$AO$289)-SUM(OFFSET('14'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>'15'!$B$3,0,IF(ROUND(SUMPRODUCT(('15'!$AY$185:$AY$289=OFFSET('15'!$G$331,($C68-1)*150,0))*'15'!$I$185:$AO$289)-SUM(OFFSET('15'!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0},{"$f":"IF($C37>Direct_charges!$B$3,0,IF(ROUND(SUMPRODUCT((Direct_charges!$AY$185:$AY$289=OFFSET(Direct_charges!$G$331,($C68-1)*150,0))*Direct_charges!$I$185:$AO$289)-SUM(OFFSET(Direct_charges!$I$414,($C68-1)*150,0,1,33)),0)<>0,\"Error\",0))","v":0}]
[]
[]
[]
[null,"Section 3 : Reallocation"]
[null,null,null,"Reallocation Checks"]
[null,null,null,"To",null,null,"From"]
[null,null,"Programme",{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"},{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"}]
[null,1,{"$f":"+Summary!$F31","v":"Administration"},0,0,0,0,0,0]
[null,2,{"$f":"+Summary!$F32","v":"Economic Statistics"},0,0,0,0,0,0]
[null,3,{"$f":"+Summary!$F33","v":"Population and Social Statistics"},0,0,0,0,0,0]
[null,4,{"$f":"+Summary!$F34","v":"Methodology, Standards and Research"},0,0,0,0,0,0]
[null,5,{"$f":"+Summary!$F35","v":"Statistical Support and Informatics"},0,0,0,0,0,0]
[null,6,{"$f":"+Summary!$F36","v":"Statistical Collection and Outreach"},0,0,0,0,0,0]
[null,7,{"$f":"+Summary!$F37","v":"Survey Operations"},0,0,0,0,0,0]
[null,8,{"$f":"+Summary!$F38","v":0},0,0,0,0,0,0]
[null,9,{"$f":"+Summary!$F39","v":0},0,0,0,0,0,0]
[null,10,{"$f":"+Summary!$F40","v":0},0,0,0,0,0,0]
[null,11,{"$f":"+Summary!$F41","v":0},0,0,0,0,0,0]
[null,12,{"$f":"+Summary!$F42","v":0},0,0,0,0,0,0]
[null,13,{"$f":"+Summary!$F43","v":0},0,0,0,0,0,0]
[null,14,{"$f":"+Summary!$F44","v":0},0,0,0,0,0,0]
[null,15,{"$f":"+Summary!$F45","v":0},0,0,0,0,0,0]
[null,16,{"$f":"+Summary!$F47","v":"Direct charge against the National Revenue Fund"},0,0,0,0,0,0]
[null,null,"Total",0,0,0,0,0,0]
[]
[]
[null,"Section 4 : Personnel"]
[null,null,null,"Personnel Checks"]
[null,null,"Programme",{"$f":"+MyYearM1","v":"2016/17"},"September 2016",{"$f":"+MyYearP1","v":"2018/19"},{"$f":"+MyYearP2","v":"2019/20"},{"$f":"+MyYearP3","v":"2020/21"}]
[null,1,{"$f":"+Summary!$F31","v":"Administration"},{"$f":"+Personnel!K89","v":252506},{"$f":"+Personnel!O89","v":225918},{"$f":"+Personnel!S89","v":218841},{"$f":"+Personnel!W89","v":235986},{"$f":"+Personnel!Z89","v":252039.01116522605}]
[null,2,{"$f":"+Summary!$F32","v":"Economic Statistics"},{"$f":"+Personnel!K129","v":209142},{"$f":"+Personnel!O129","v":201656},{"$f":"+Personnel!S129","v":208443},{"$f":"+Personnel!W129","v":224284},{"$f":"+Personnel!Z129","v":224284.66725715069}]
[null,3,{"$f":"+Summary!$F33","v":"Population and Social Statistics"},{"$f":"+Personnel!K169","v":103772},{"$f":"+Personnel!O169","v":103303},{"$f":"+Personnel!S169","v":176199},{"$f":"+Personnel!W169","v":114261},{"$f":"+Personnel!Z169","v":114270.12362152792}]
[null,4,{"$f":"+Summary!$F34","v":"Methodology, Standards and Research"},{"$f":"+Personnel!K209","v":67871},{"$f":"+Personnel!O209","v":62508},{"$f":"+Personnel!S209","v":62860},{"$f":"+Personnel!W209","v":67639},{"$f":"+Personnel!Z209","v":67637.359775979494}]
[null,5,{"$f":"+Summary!$F35","v":"Statistical Support and Informatics"},{"$f":"+Personnel!K249","v":131271},{"$f":"+Personnel!O249","v":132085},{"$f":"+Personnel!S249","v":133650},{"$f":"+Personnel!W249","v":143809},{"$f":"+Personnel!Z249","v":143807.39952369803}]
[null,6,{"$f":"+Summary!$F36","v":"Statistical Collection and Outreach"},{"$f":"+Personnel!K289","v":472400},{"$f":"+Personnel!O289","v":473395},{"$f":"+Personnel!S289","v":490560},{"$f":"+Personnel!W289","v":527841},{"$f":"+Personnel!Z289","v":527842.55825174192}]
[null,7,{"$f":"+Summary!$F37","v":"Survey Operations"},{"$f":"+Personnel!K329","v":171428},{"$f":"+Personnel!O329","v":153353},{"$f":"+Personnel!S329","v":137912},{"$f":"+Personnel!W329","v":131109},{"$f":"+Personnel!Z329","v":131107.3115085091}]
[null,8,{"$f":"+Summary!$F38","v":0},{"$f":"+Personnel!K369","v":-30708.548069999997},{"$f":"+Personnel!O369","v":0},{"$f":"+Personnel!S369","v":0},{"$f":"+Personnel!W369","v":0},{"$f":"+Personnel!Z369","v":0}]
[null,9,{"$f":"+Summary!$F39","v":0},{"$f":"+Personnel!K409","v":0},{"$f":"+Personnel!O409","v":0},{"$f":"+Personnel!S409","v":0},{"$f":"+Personnel!W409","v":0},{"$f":"+Personnel!Z409","v":0}]
[null,10,{"$f":"+Summary!$F40","v":0},{"$f":"+Personnel!K449","v":0},{"$f":"+Personnel!O449","v":0},{"$f":"+Personnel!S449","v":0},{"$f":"+Personnel!W449","v":0},{"$f":"+Personnel!Z449","v":0}]
[null,11,{"$f":"+Summary!$F41","v":0},{"$f":"+Personnel!K489","v":0},{"$f":"+Personnel!O489","v":0},{"$f":"+Personnel!S489","v":0},{"$f":"+Personnel!W489","v":0},{"$f":"+Personnel!Z489","v":0}]
[null,12,{"$f":"+Summary!$F42","v":0},{"$f":"+Personnel!K529","v":0},{"$f":"+Personnel!O529","v":0},{"$f":"+Personnel!S529","v":0},{"$f":"+Personnel!W529","v":0},{"$f":"+Personnel!Z529","v":0}]
[null,13,{"$f":"+Summary!$F43","v":0},{"$f":"+Personnel!K569","v":0},{"$f":"+Personnel!O569","v":0},{"$f":"+Personnel!S569","v":0},{"$f":"+Personnel!W569","v":0},{"$f":"+Personnel!Z569","v":0}]
[null,14,{"$f":"+Summary!$F44","v":0},{"$f":"+Personnel!K609","v":0},{"$f":"+Personnel!O609","v":0},{"$f":"+Personnel!S609","v":0},{"$f":"+Personnel!W609","v":0},{"$f":"+Personnel!Z609","v":0}]
[null,15,{"$f":"+Summary!$F45","v":0},{"$f":"+Personnel!K649","v":0},{"$f":"+Personnel!O649","v":0},{"$f":"+Personnel!S649","v":0},{"$f":"+Personnel!W649","v":0},{"$f":"+Personnel!Z649","v":0}]
[null,16,{"$f":"+Summary!$F47","v":"Direct charge against the National Revenue Fund"},{"$f":"+Personnel!K689","v":0},{"$f":"+Personnel!O689","v":0},{"$f":"+Personnel!S689","v":0},{"$f":"+Personnel!W689","v":0},{"$f":"+Personnel!Z689","v":0}]
[]
[]
[]
[null,"Programmes across, subprogrammes down"]
[null,"Section 5: Performance information (Programmes and Sub-programmes)"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Programme Performance Info",null,null,0,{"$f":"IF(SUM('2'!$I$173:$AM$173)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$173:$AM$173)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$173:$AM$173)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$173:$AM$173)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$173:$AM$173)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$173:$AM$173)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$173:$AM$173)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$173:$AM$173)<>0,1,0)","v":0},0]
["Subprogrammes","SP: 1",1,0,{"$f":"IF(SUM('2'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$456:$AM$456)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$456:$AM$456)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$426:$AM$426)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$426:$AM$426)<>0,1,0)","v":0},0]
[null,"SP: 2",2,0,{"$f":"IF(SUM('2'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$606:$AM$606)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$606:$AM$606)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$576:$AM$576)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$576:$AM$576)<>0,1,0)","v":0},0]
[null,"SP: 3",3,0,{"$f":"IF(SUM('2'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$756:$AM$756)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$756:$AM$756)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$726:$AM$726)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$726:$AM$726)<>0,1,0)","v":0},0]
[null,"SP: 4",4,0,{"$f":"IF(SUM('2'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$906:$AM$906)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$906:$AM$906)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$876:$AM$876)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$876:$AM$876)<>0,1,0)","v":0},0]
[null,"SP: 5",5,0,{"$f":"IF(SUM('2'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('5'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('7'!$I$1056:$AM$1056)<>0,1,0)","v":1},{"$f":"IF(SUM('8'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1056:$AM$1056)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1026:$AM$1026)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1026:$AM$1026)<>0,1,0)","v":0},0]
[null,"SP: 6",6,0,{"$f":"IF(SUM('2'!$I$1206:$AM$1206)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1206:$AM$1206)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1206:$AM$1206)<>0,1,0)","v":1},{"$f":"IF(SUM('6'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1206:$AM$1206)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1176:$AM$1176)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1176:$AM$1176)<>0,1,0)","v":0},0]
[null,"SP: 7",7,0,{"$f":"IF(SUM('2'!$I$1356:$AM$1356)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1356:$AM$1356)<>0,1,0)","v":1},{"$f":"IF(SUM('4'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1356:$AM$1356)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1326:$AM$1326)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1326:$AM$1326)<>0,1,0)","v":0},0]
[null,"SP: 8",8,0,{"$f":"IF(SUM('2'!$I$1506:$AM$1506)<>0,1,0)","v":1},{"$f":"IF(SUM('3'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1506:$AM$1506)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1476:$AM$1476)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1476:$AM$1476)<>0,1,0)","v":0},0]
[null,"SP: 9",9,0,{"$f":"IF(SUM('2'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1656:$AM$1656)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1626:$AM$1626)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1626:$AM$1626)<>0,1,0)","v":0},0]
[null,"SP: 10",10,0,{"$f":"IF(SUM('2'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1806:$AM$1806)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1776:$AM$1776)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1776:$AM$1776)<>0,1,0)","v":0},0]
[null,"SP: 11",11,0,{"$f":"IF(SUM('2'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$1956:$AM$1956)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$1926:$AM$1926)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$1926:$AM$1926)<>0,1,0)","v":0},0]
[null,"SP: 12",12,0,{"$f":"IF(SUM('2'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2106:$AM$2106)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2076:$AM$2076)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2076:$AM$2076)<>0,1,0)","v":0},0]
[null,"SP: 13",13,0,{"$f":"IF(SUM('2'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2256:$AM$2256)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2226:$AM$2226)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2226:$AM$2226)<>0,1,0)","v":0},0]
[null,"SP: 14",14,0,{"$f":"IF(SUM('2'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2406:$AM$2406)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2376:$AM$2376)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2376:$AM$2376)<>0,1,0)","v":0},0]
[null,"SP: 15",15,0,{"$f":"IF(SUM('2'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2556:$AM$2556)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2526:$AM$2526)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2526:$AM$2526)<>0,1,0)","v":0},0]
[null,"SP: 16",16,0,{"$f":"IF(SUM('2'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2706:$AM$2706)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2676:$AM$2676)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2676:$AM$2676)<>0,1,0)","v":0},0]
[null,"SP: 17",17,0,{"$f":"IF(SUM('2'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$2856:$AM$2856)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2826:$AM$2826)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2826:$AM$2826)<>0,1,0)","v":0},0]
[null,"SP: 18",18,0,{"$f":"IF(SUM('2'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3006:$AM$3006)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$2976:$AM$2976)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$2976:$AM$2976)<>0,1,0)","v":0},0]
[null,"SP: 19",19,0,{"$f":"IF(SUM('2'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3156:$AM$3156)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3126:$AM$3126)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3126:$AM$3126)<>0,1,0)","v":0},0]
[null,"SP: 20",20,0,{"$f":"IF(SUM('2'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3306:$AM$3306)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3276:$AM$3276)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3276:$AM$3276)<>0,1,0)","v":0},0]
[null,"SP: 21",21,0,{"$f":"IF(SUM('2'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3456:$AM$3456)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3426:$AM$3426)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3426:$AM$3426)<>0,1,0)","v":0},0]
[null,"SP: 22",22,0,{"$f":"IF(SUM('2'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3606:$AM$3606)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3576:$AM$3576)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3576:$AM$3576)<>0,1,0)","v":0},0]
[null,"SP: 23",23,0,{"$f":"IF(SUM('2'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3756:$AM$3756)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3726:$AM$3726)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3726:$AM$3726)<>0,1,0)","v":0},0]
[null,"SP: 24",24,0,{"$f":"IF(SUM('2'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$3906:$AM$3906)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$3876:$AM$3876)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$3876:$AM$3876)<>0,1,0)","v":0},0]
[null,"SP: 25",25,0,{"$f":"IF(SUM('2'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('3'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('4'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('5'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('6'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('7'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('8'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('9'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('10'!$I$4056:$AM$4056)<>0,1,0)","v":0},{"$f":"IF(SUM('11'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('12'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('13'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('14'!$I$4026:$AM$4026)<>0,1,0)","v":0},{"$f":"IF(SUM('15'!$I$4026:$AM$4026)<>0,1,0)","v":0},0]
[]
[]
[]
[null,"Programmes across, subprogrammes down",null,null,null,"Please note that amounts shown here are totals for the entire row not only one column."]
[null,"Section 6: Payments for financial assets"]
[null,null,null,"Programmes"]
[null,null,null,"Prog: 1","Prog: 2","Prog: 3","Prog: 4","Prog: 5","Prog: 6","Prog: 7","Prog: 8","Prog: 9","Prog: 10","Prog: 11","Prog: 12","Prog: 13","Prog: 14","Prog: 15","Direct_charges"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Direct_charges"]
["Payments for financial assets",null,null,{"$f":"SUM('1'!$I$175:$AQ$175)","v":0},{"$f":"SUM('2'!$I$175:$AQ$175)","v":0},{"$f":"SUM('3'!$I$175:$AQ$175)","v":0},{"$f":"SUM('4'!$I$175:$AQ$175)","v":0},{"$f":"SUM('5'!$I$175:$AQ$175)","v":0},{"$f":"SUM('6'!$I$175:$AQ$175)","v":0},{"$f":"SUM('7'!$I$175:$AQ$175)","v":0},{"$f":"SUM('8'!$I$175:$AQ$175)","v":0},{"$f":"SUM('9'!$I$175:$AQ$175)","v":0},{"$f":"SUM('10'!$I$175:$AQ$175)","v":0},{"$f":"SUM('11'!$I$167:$AQ$167)","v":0},{"$f":"SUM('12'!$I$167:$AQ$167)","v":0},{"$f":"SUM('13'!$I$167:$AQ$167)","v":0},{"$f":"SUM('14'!$I$167:$AQ$167)","v":0},{"$f":"SUM('15'!$I$167:$AQ$167)","v":0},{"$f":"SUM(Direct_charges!$I$175:$AQ$175)","v":0}]
[]
[]
["Payments for financial assets (Descriptions completed)"]
["Number of programmes affected",null,null,null,null,{"$f":"+SUM('1:Direct_charges'!$BA$268)","v":0}]

{"sheet":"Metadata","index":47,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":true,"merged":[[78,1,78,4],[15,1,17,1],[18,1,25,1],[59,1,59,4],[1,1,1,3],[11,1,14,1],[2,1,10,1]]}
[]
[null,"Metadata"]
[null,"ContextData","ProcessActivity",{"$f":"CONCATENATE(\"NAT_\",Settings!$A$1)","v":"NAT_ENE"}]
[null,null,"Province","National"]
[null,null,"Department",{"$f":"Summary!$G$7","v":"Statistics South Africa"}]
[null,null,"PublicEntity",0]
[null,null,"Fin Year",{"$f":"MyYearP1","v":"2018/19"}]
[null,null,"VoteNo",{"$f":"Summary!$G$6","v":12}]
[null,null,"Identifier",{"$f":"IF(Settings!$A$3=1,\"MTEC Phase\",IF(Settings!$A$3=2,\"ENE Phase\",\"\"))","v":"ENE Phase"}]
[null,null,"ProgSectionCount",{"$f":"IF(Direct_charges!$F$47=\"\",Summary!$B$4,Summary!$B$4+1)","v":7}]
[null,null,"SubprogSectionCount2",{"$f":"COUNTA('1:Direct_charges'!$F$47:$F$71)","v":42}]
[null,"SourceRef","name",{"$f":"Settings!$U$14","v":"hgj"}]
[null,null,"email",{"$f":"Settings!$U$16","v":"hhgh"}]
[null,null,"telephone",{"$f":"Settings!$V$18","v":"0123"}]
[null,null,"mobile",{"$f":"Settings!$V$20","v":""}]
[null,"Platform","file modified",{"$f":"NOW()","v":"2017-10-31T22:51:23.760"}]
[null,null,"OS version",{"$f":"INFO(\"OSVERSION\")","v":"Windows (64-bit) NT :.00"}]
[null,null,"Excel version",{"$f":"INFO(\"RELEASE\")","v":"15.0"}]
[null,"SourceControl","SourceIdentifier",{"$f":"CONCATENATE(D3,\"_\",D9,\"_\",D16)","v":"NAT_ENE_ENE Phase_43039.9523583333"}]
[null,null,"Filename",{"$f":"MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)","v":"Budget2018-Vote12.xlsm"}]
[null,null,"FilePath",{"$f":"LEFT(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1),1)-1)","v":"X:\\1. Budget\\2018\\ENE\\A. Database\\Rollout\\Hardcoded\\"}]
[null,null,"template_versionDate",{"$f":"DATE(2015,1,1)","v":"2015-01-01"}]
[null,null,"LockDate1",{"$f":"DATE(2016,9,30)","v":"2016-09-30"}]
[null,null,"lockDate2",{"$f":"DATE(2016,9,30)","v":"2016-09-30"}]
[null,null,"LockStatus1","1"]
[null,null,"LockStatus2","1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Settings!$A$5","v":"FALSE"}]
[null,"Macros applied on the Template"]
[null,"Macro #","Reason/Description","Date","MacroFileName"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,{"$f":"+COUNTA(C62:C71)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Macros for individual departments"]
[null,"Macro #","Reason/Description","Date","MacroFileName"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]